{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["SampleCalc","Assumptions","Input","RevReq","lookups"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SampleCalc","index":0,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["Staff's Tenth Data Request"]
["Request No. 12"]
["Attachment 1 of 1"]
["Tab 1 of 5"]
[null,"Monthly Service Payment"]
[null,"Hypothetical Sample Calculation"]
[]
[null,"Year",null,null,null,2022,{"$f":"F10+1","v":2023},{"$f":"G10+1","v":2024},2025,2026,2027,2028,2029,2030,2031]
[null,"Term",null,10,null,{"$f":"MIN(1,$D11-SUM($E11:E11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:F11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:G11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:H11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:I11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:J11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:K11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:L11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:M11))","v":1},{"$f":"MIN(1,$D11-SUM($E11:N11))","v":1}]
[]
[null,"Project Costs"]
[null,"Capital Expenditure",null,null,null,1000000]
[null,"Operations and Maintenance",null,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[]
[null,"Discount Factor",null,{"$f":"Assumptions!$E$33","v":0.07376237762},null,{"$f":"RevReq!O12","v":0.93130474753316028},{"$f":"RevReq!P12","v":0.86732853277780331},{"$f":"RevReq!Q12","v":0.80774718024693837},{"$f":"RevReq!R12","v":0.75225878377049704},{"$f":"RevReq!S12","v":0.70058217669898482},{"$f":"RevReq!T12","v":0.65245550719688006},{"$f":"RevReq!U12","v":0.6076349114066103},{"$f":"RevReq!V12","v":0.56589327775986742},{"$f":"RevReq!W12","v":0.52701909617486586},{"$f":"RevReq!X12","v":0.49081538630828775}]
[]
[null,"Annual Service Payment",null,{"$f":"-PMT($D$17,$D$11,D30)","v":169211.53742116192}]
[null,"Monthly Service Payment",null,{"$f":"D19/12","v":14100.961451763493}]
[]
[]
[null,"Revenue Requirements",null,"CPVRR"]
[null,{"$f":"RevReq!D48","v":"Operating Expense"},null,{"$f":"SUMPRODUCT(F24:O24,$F$17:$O$17)","v":69030.395998738953},null,{"$f":"RevReq!O48","v":10000},{"$f":"RevReq!P48","v":10000},{"$f":"RevReq!Q48","v":10000},{"$f":"RevReq!R48","v":10000},{"$f":"RevReq!S48","v":10000},{"$f":"RevReq!T48","v":10000},{"$f":"RevReq!U48","v":10000},{"$f":"RevReq!V48","v":10000},{"$f":"RevReq!W48","v":10000},{"$f":"RevReq!X48","v":10000}]
[null,{"$f":"RevReq!D49","v":"Property Tax and Insurance"},null,{"$f":"SUMPRODUCT(F25:O25,$F$17:$O$17)","v":75013.414653635104},null,{"$f":"RevReq!O49","v":17660},{"$f":"RevReq!P49","v":15894},{"$f":"RevReq!Q49","v":14128},{"$f":"RevReq!R49","v":12362},{"$f":"RevReq!S49","v":10596},{"$f":"RevReq!T49","v":8830},{"$f":"RevReq!U49","v":7064},{"$f":"RevReq!V49","v":5298.0000000000009},{"$f":"RevReq!W49","v":3532.0000000000009},{"$f":"RevReq!X49","v":3532}]
[null,{"$f":"RevReq!D50","v":"Depreciation"},null,690303.95998738939,null,{"$f":"RevReq!O50","v":100000},{"$f":"RevReq!P50","v":100000},{"$f":"RevReq!Q50","v":100000},{"$f":"RevReq!R50","v":100000},{"$f":"RevReq!S50","v":100000},{"$f":"RevReq!T50","v":100000},{"$f":"RevReq!U50","v":100000},{"$f":"RevReq!V50","v":100000},{"$f":"RevReq!W50","v":100000},{"$f":"RevReq!X50","v":100000}]
[null,{"$f":"RevReq!D51","v":"Interest Expense"},null,47896.38569621522,null,{"$f":"RevReq!O51","v":13291.678881},{"$f":"RevReq!P51","v":11298.595300200001},{"$f":"RevReq!Q51","v":9319.8878089200007},{"$f":"RevReq!R51","v":7709.2082093520003},{"$f":"RevReq!S51","v":6236.5390691760012},{"$f":"RevReq!T51","v":4867.3777735439999},{"$f":"RevReq!U51","v":3705.2321670000006},{"$f":"RevReq!V51","v":2646.5944049999994},{"$f":"RevReq!W51","v":1587.9566429999998},{"$f":"RevReq!X51","v":529.31888099999958}]
[null,{"$f":"RevReq!D52","v":"Return on Equity"},null,213386.22766241382,null,{"$f":"RevReq!O52","v":59216.602139999995},{"$f":"RevReq!P52","v":50337.088987999996},{"$f":"RevReq!Q52","v":41521.623664800005},{"$f":"RevReq!R52","v":34345.782758879999},{"$f":"RevReq!S52","v":27784.801009440002},{"$f":"RevReq!T52","v":21684.963627359997},{"$f":"RevReq!U52","v":16507.414979999998},{"$f":"RevReq!V52","v":11791.010699999997},{"$f":"RevReq!W52","v":7074.6064199999973},{"$f":"RevReq!X52","v":2358.2021399999981}]
[null,{"$f":"RevReq!D53","v":"Income Tax"},null,72443.559575432024,null,{"$f":"RevReq!O53","v":20103.740958251958},{"$f":"RevReq!P53","v":17089.190548534723},{"$f":"RevReq!Q53","v":14096.384057120837},{"$f":"RevReq!R53","v":11660.2218742725},{"$f":"RevReq!S53","v":9432.8013071362511},{"$f":"RevReq!T53","v":7361.9369517840614},{"$f":"RevReq!U53","v":5604.185019999999},{"$f":"RevReq!V53","v":4002.9892999999988},{"$f":"RevReq!W53","v":2401.7935799999991},{"$f":"RevReq!X53","v":800.59785999999929}]
[null,"Total Costs",null,1168073.9435738246,null,{"$f":"SUM(F24:F29)","v":220272.02197925196},204618.87483673473,189065.89553084085,176077.21284250449,164050.14138575224,152744.27835268807,142880.83216699999,133738.59440499998,124596.35664299999,117220.11888099999]
[]
[null,"Annual Service Payments",null,1168073.9435738239,null,{"$f":"$D$20*12","v":169211.53742116192},{"$f":"$D$20*12","v":169211.53742116192},169211.53742116192,169211.53742116192,169211.53742116192,169211.53742116192,169211.53742116192,169211.53742116192,169211.53742116192,169211.53742116192]
[]
[]
[null,"Net Revenue Requirement",null,{"$f":"ROUND(SUMPRODUCT(F35:O35,$F$17:$O$17),5)","v":0},null,{"$f":"F30-F32","v":51060.484558090044},{"$f":"G30-G32","v":35407.337415572809},19854.358109678928,6865.6754213425738,-5161.396035409678,-16467.259068473853,-26330.705254161934,-35472.943016161938,-44615.180778161928,-51991.418540161932]

{"sheet":"Assumptions","index":1,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[[8,3,8,9]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["Staff's Tenth Data Request"]
["Request No. 12"]
["Attachment 1 of 1"]
["Tab 2 of 5"]
["GENERAL  ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PROJECT TITLE:",null,"Sample Calculation"]
[null,null,null,null,null,null,null,{"$f":"Input!F9","v":"$ dollars"}]
[null,null,null,null,null,null,"CPVRR:",{"$f":"RevReq!$K$42","v":1168073.9435738246},"unfavorable / (favorable)"]
[]
[null,"DATES"]
[null,"Model Start Year",null,2022]
[null,"Discount Date",null,"2022-01-01"]
[null,"Inflation Base Year",null,2022]
[]
[]
["I)","TAX RATES"]
[null,"State Income Tax Rate",null,null,0.055]
[null,"Federal Income Tax Rate",null,null,0.21]
[null,"Blended Income Tax Rate",null,null,{"$f":"((1-E20)*E21)+E20","v":0.25345000000000001}]
[]
["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",{"$f":"1-C30","v":0.40400000000000003},0.035099999999999999,{"$f":"C29*D29","v":0.014180400000000001},{"$f":"D29*(1-$E$22)","v":0.026203905},{"$f":"E29*(1-$E$22)","v":0.010586377620000002},{"$f":"+E29","v":0.014180400000000001}]
[null,"COMMON",0.59599999999999997,0.106,{"$f":"C30*D30","v":0.063175999999999996},{"$f":"D30","v":0.106},{"$f":"E30","v":0.063175999999999996},{"$f":"+E30/(1-Tax_Rate)","v":0.084623936775835504}]
[null,"TOTAL",{"$f":"SUM(C29:C30)","v":1},null,null,null,{"$f":"SUM(G29:G30)","v":0.07376237762},{"$f":"SUM(H29:H30)","v":0.0988043367758355}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G31","v":0.07376237762}]
[]
[]
[]
["III)","PROPERTY TAXES",null,null,0.017299999999999999]
[null,"PROPERTY INSURANCE ",null,null,0.00036000000000000002]
[]
[]
["III)","AFUDC"]
[]
[null,null,2020,2021,2022,2023,2024]
[null,"Debt"]
[null,"Equity"]
[null,"Total"]
[null,"Note:  New AFUDC rules were approved by the PSC and effective Jan 26, 2021.  Consult with Accounting to determine"]
[null,"whether a project is eligible for AFUDC or not."]
[]
[]
["IV)","FEDERAL TAX INCENTIVES"]
[]
[null,null,2020,2021,2022,2023,2024,2025]
[null,"ITC",0,0,0,0,0,0]
[null,"Bonus",0,0,0,0,0,0]

{"sheet":"Input","index":2,"n_rows":73,"n_cols":69,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["Staff's Tenth Data Request"]
["Request No. 12"]
["Attachment 1 of 1"]
["Tab 3 of 5"]
[null,null,null,"INPUTS",null,"CPVRR:",{"$f":"G66","v":1168073.9435738246}]
[null,null,null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S8+1","v":1},{"$f":"T8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AJ8+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AZ8+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BP8+1","v":50}]
[null,null,null,"Year","Data Entry:","$ dollars",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assumptions!$D$14","v":2022},{"$f":"S9+1","v":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,{"$f":"BP9+1","v":2072}]
[]
[null,null,null,"Item Title","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Asset Type","Base/\nClause","Book Life","Tax Life","Inflation","Bonus Depreciation","Investment Tax Credit (Solar)","Percent Subject to Property Tax",null,"Sum",null,"Cash Flows"]
[null,null,{"$f":"C11+1","v":1},"Capital Costs","Capital","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H12,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H12,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H12=\"Solar\",H12=lookups!$C$29),$E12<>\"Land\"),TRUE,FALSE)","v":false},{"$f":"IF(AND(H12=\"Solar\",$E12<>\"Land\"),20%,1)","v":1},null,{"$f":"SUM(S12:BQ12)","v":1000000},null,{"$f":"SampleCalc!F14","v":1000000},{"$f":"SampleCalc!G14","v":0},{"$f":"SampleCalc!H14","v":0},{"$f":"SampleCalc!I14","v":0},{"$f":"SampleCalc!J14","v":0},{"$f":"SampleCalc!K14","v":0},{"$f":"SampleCalc!L14","v":0},{"$f":"SampleCalc!M14","v":0},{"$f":"SampleCalc!N14","v":0},{"$f":"SampleCalc!O14","v":0},{"$f":"SampleCalc!P14","v":0},{"$f":"SampleCalc!Q14","v":0},{"$f":"SampleCalc!R14","v":0},{"$f":"SampleCalc!S14","v":0},{"$f":"SampleCalc!T14","v":0},{"$f":"SampleCalc!U14","v":0},{"$f":"SampleCalc!V14","v":0},{"$f":"SampleCalc!W14","v":0},{"$f":"SampleCalc!X14","v":0},{"$f":"SampleCalc!Y14","v":0},{"$f":"SampleCalc!Z14","v":0},{"$f":"SampleCalc!AA14","v":0},{"$f":"SampleCalc!AB14","v":0},{"$f":"SampleCalc!AC14","v":0},{"$f":"SampleCalc!AD14","v":0},{"$f":"SampleCalc!AE14","v":0},{"$f":"SampleCalc!AF14","v":0},{"$f":"SampleCalc!AG14","v":0},{"$f":"SampleCalc!AH14","v":0},{"$f":"SampleCalc!AI14","v":0},{"$f":"SampleCalc!AJ14","v":0},{"$f":"SampleCalc!AK14","v":0},{"$f":"SampleCalc!AL14","v":0},{"$f":"SampleCalc!AM14","v":0},{"$f":"SampleCalc!AN14","v":0},{"$f":"SampleCalc!AO14","v":0},{"$f":"SampleCalc!AP14","v":0},{"$f":"SampleCalc!AQ14","v":0},{"$f":"SampleCalc!AR14","v":0},{"$f":"SampleCalc!AS14","v":0},{"$f":"SampleCalc!AT14","v":0},{"$f":"SampleCalc!AU14","v":0},{"$f":"SampleCalc!AV14","v":0},{"$f":"SampleCalc!AW14","v":0},{"$f":"SampleCalc!AX14","v":0},{"$f":"SampleCalc!AY14","v":0},{"$f":"SampleCalc!AZ14","v":0},{"$f":"SampleCalc!BA14","v":0},{"$f":"SampleCalc!BB14","v":0},{"$f":"SampleCalc!BC14","v":0},{"$f":"SampleCalc!BD14","v":0}]
[null,null,2,"O&M","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H13,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H13,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H13=\"Solar\",H13=lookups!$C$29),$E13<>\"Land\"),TRUE,FALSE)","v":false},1,null,{"$f":"SUM(S13:BQ13)","v":100000},null,{"$f":"SampleCalc!F15","v":10000},{"$f":"SampleCalc!G15","v":10000},{"$f":"SampleCalc!H15","v":10000},{"$f":"SampleCalc!I15","v":10000},{"$f":"SampleCalc!J15","v":10000},{"$f":"SampleCalc!K15","v":10000},{"$f":"SampleCalc!L15","v":10000},{"$f":"SampleCalc!M15","v":10000},{"$f":"SampleCalc!N15","v":10000},{"$f":"SampleCalc!O15","v":10000},{"$f":"SampleCalc!P15","v":0},{"$f":"SampleCalc!Q15","v":0},{"$f":"SampleCalc!R15","v":0},{"$f":"SampleCalc!S15","v":0},{"$f":"SampleCalc!T15","v":0},{"$f":"SampleCalc!U15","v":0},{"$f":"SampleCalc!V15","v":0},{"$f":"SampleCalc!W15","v":0},{"$f":"SampleCalc!X15","v":0},{"$f":"SampleCalc!Y15","v":0},{"$f":"SampleCalc!Z15","v":0},{"$f":"SampleCalc!AA15","v":0},{"$f":"SampleCalc!AB15","v":0},{"$f":"SampleCalc!AC15","v":0},{"$f":"SampleCalc!AD15","v":0},{"$f":"SampleCalc!AE15","v":0},{"$f":"SampleCalc!AF15","v":0},{"$f":"SampleCalc!AG15","v":0},{"$f":"SampleCalc!AH15","v":0},{"$f":"SampleCalc!AI15","v":0},{"$f":"SampleCalc!AJ15","v":0},{"$f":"SampleCalc!AK15","v":0},{"$f":"SampleCalc!AL15","v":0},{"$f":"SampleCalc!AM15","v":0},{"$f":"SampleCalc!AN15","v":0},{"$f":"SampleCalc!AO15","v":0},{"$f":"SampleCalc!AP15","v":0},{"$f":"SampleCalc!AQ15","v":0},{"$f":"SampleCalc!AR15","v":0},{"$f":"SampleCalc!AS15","v":0},{"$f":"SampleCalc!AT15","v":0},{"$f":"SampleCalc!AU15","v":0},{"$f":"SampleCalc!AV15","v":0},{"$f":"SampleCalc!AW15","v":0},{"$f":"SampleCalc!AX15","v":0},{"$f":"SampleCalc!AY15","v":0},{"$f":"SampleCalc!AZ15","v":0},{"$f":"SampleCalc!BA15","v":0},{"$f":"SampleCalc!BB15","v":0},{"$f":"SampleCalc!BC15","v":0},{"$f":"SampleCalc!BD15","v":0}]
[null,null,3,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H14,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H14,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H14=\"Solar\",H14=lookups!$C$29),$E14<>\"Land\"),TRUE,FALSE)","v":false},1,null,{"$f":"SUM(S14:BQ14)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H15,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H15,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H15=\"Solar\",H15=lookups!$C$29),$E15<>\"Land\"),TRUE,FALSE)","v":false},{"$f":"IF(AND(H15=\"Solar\",$E15<>\"Land\"),20%,1)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H16,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H16,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H16=\"Solar\",H16=lookups!$C$29),$E16<>\"Land\"),TRUE,FALSE)","v":false},{"$f":"IF(AND(H16=\"Solar\",$E16<>\"Land\"),20%,1)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H17,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H17,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H17=\"Solar\",H17=lookups!$C$29),$E17<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H18,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H18,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H18=\"Solar\",H18=lookups!$C$29),$E18<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H19,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H19,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H19=\"Solar\",H19=lookups!$C$29),$E19<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H20,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H20,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H20=\"Solar\",H20=lookups!$C$29),$E20<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H21,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H21,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H21=\"Solar\",H21=lookups!$C$29),$E21<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H22,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H22,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H22=\"Solar\",H22=lookups!$C$29),$E22<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H23,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H23,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H23=\"Solar\",H23=lookups!$C$29),$E23<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H24,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H24,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H24=\"Solar\",H24=lookups!$C$29),$E24<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H25,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H25,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H25=\"Solar\",H25=lookups!$C$29),$E25<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H26,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H26,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H26=\"Solar\",H26=lookups!$C$29),$E26<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H27,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H27,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H27=\"Solar\",H27=lookups!$C$29),$E27<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H28,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H28,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H28=\"Solar\",H28=lookups!$C$29),$E28<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H29,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H29,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H29=\"Solar\",H29=lookups!$C$29),$E29<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H30,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H30,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H30=\"Solar\",H30=lookups!$C$29),$E30<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H31,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H31,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H31=\"Solar\",H31=lookups!$C$29),$E31<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H32,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H32,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H32=\"Solar\",H32=lookups!$C$29),$E32<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H33,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H33,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H33=\"Solar\",H33=lookups!$C$29),$E33<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H34,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H34,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H34=\"Solar\",H34=lookups!$C$29),$E34<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H35,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H35,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H35=\"Solar\",H35=lookups!$C$29),$E35<>\"Land\"),TRUE,FALSE)","v":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,"…","Operating Expense","2021-01-01","2022-01-01","EV Charging Equipment","Base",{"$f":"INDEX(lookups!$D$12:$D$47,MATCH($H36,lookups!$C$12:$C$47,0),1)","v":10},{"$f":"INDEX(lookups!$E$12:$E$47,MATCH($H36,lookups!$C$12:$C$47,0),1)","v":5},0,false,{"$f":"IF(AND(OR(H36=\"Solar\",H36=lookups!$C$29),$E36<>\"Land\"),TRUE,FALSE)","v":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,{"$f":"\"Total \"&D11","v":"Total Item Title"},null,null,null,null,null,null,null,null,null,"Solar Exemption Expires",{"$f":"2018+20","v":2038},null,1100000,null,{"$f":"SUM(S12:S36)","v":1010000},{"$f":"SUM(T12:T36)","v":10000},{"$f":"SUM(U12:U36)","v":10000},10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Item Title","Cash Flow Type",null,"CPVRR",null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement"]
[null,null,{"$f":"C40+1","v":1},{"$f":"D12","v":"Capital Costs"},{"$f":"E12","v":"Capital"},null,{"$f":"RevReq!K17","v":1099043.5475750857},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O17","v":210272.02197925196},{"$f":"RevReq!P17","v":194618.87483673473},{"$f":"RevReq!Q17","v":179065.89553084085},{"$f":"RevReq!R17","v":166077.21284250449},{"$f":"RevReq!S17","v":154050.14138575224},{"$f":"RevReq!T17","v":142744.27835268807},{"$f":"RevReq!U17","v":132880.83216699999},{"$f":"RevReq!V17","v":123738.594405},{"$f":"RevReq!W17","v":114596.35664299999},{"$f":"RevReq!X17","v":107220.118881},{"$f":"RevReq!Y17","v":1.0405208329736075E-10},{"$f":"RevReq!Z17","v":-1.1597707365916542E-11},{"$f":"RevReq!AA17","v":-1.1597707365916542E-11},{"$f":"RevReq!AB17","v":-1.1597707365916542E-11},{"$f":"RevReq!AC17","v":-1.1597707365916542E-11},{"$f":"RevReq!AD17","v":-1.1597707365916542E-11},{"$f":"RevReq!AE17","v":-1.1597707365916542E-11},{"$f":"RevReq!AF17","v":-1.1597707365916542E-11},{"$f":"RevReq!AG17","v":-1.1597707365916542E-11},{"$f":"RevReq!AH17","v":-1.1597707365916542E-11},{"$f":"RevReq!AI17","v":-1.1597707365916542E-11},{"$f":"RevReq!AJ17","v":-1.1597707365916542E-11},{"$f":"RevReq!AK17","v":-1.1597707365916542E-11},{"$f":"RevReq!AL17","v":-1.1597707365916542E-11},{"$f":"RevReq!AM17","v":-1.1597707365916542E-11},{"$f":"RevReq!AN17","v":-1.1597707365916542E-11},{"$f":"RevReq!AO17","v":-1.1597707365916542E-11},{"$f":"RevReq!AP17","v":-1.1597707365916542E-11},{"$f":"RevReq!AQ17","v":-1.1597707365916542E-11},{"$f":"RevReq!AR17","v":-1.1597707365916542E-11},{"$f":"RevReq!AS17","v":-1.1597707365916542E-11},{"$f":"RevReq!AT17","v":-1.1597707365916542E-11},{"$f":"RevReq!AU17","v":-1.1597707365916542E-11},{"$f":"RevReq!AV17","v":-1.1597707365916542E-11},{"$f":"RevReq!AW17","v":-1.1597707365916542E-11},{"$f":"RevReq!AX17","v":-1.1597707365916542E-11},{"$f":"RevReq!AY17","v":-1.1597707365916542E-11},{"$f":"RevReq!AZ17","v":-1.1597707365916542E-11},{"$f":"RevReq!BA17","v":-1.1597707365916542E-11},{"$f":"RevReq!BB17","v":-1.1597707365916542E-11},{"$f":"RevReq!BC17","v":-1.1597707365916542E-11},{"$f":"RevReq!BD17","v":-1.1597707365916542E-11},{"$f":"RevReq!BE17","v":-1.1597707365916542E-11},{"$f":"RevReq!BF17","v":-1.1597707365916542E-11},{"$f":"RevReq!BG17","v":-1.1597707365916542E-11},{"$f":"RevReq!BH17","v":-1.1597707365916542E-11},{"$f":"RevReq!BI17","v":-1.1597707365916542E-11},{"$f":"RevReq!BJ17","v":-1.1597707365916542E-11},{"$f":"RevReq!BK17","v":-1.1597707365916542E-11},{"$f":"RevReq!BL17","v":-1.1597707365916542E-11},{"$f":"RevReq!BM17","v":-1.1597707365916542E-11}]
[null,null,{"$f":"C41+1","v":2},{"$f":"D13","v":"O&M"},"Operating Expense",null,{"$f":"RevReq!K18","v":69030.395998738953},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O18","v":10000},{"$f":"RevReq!P18","v":10000},{"$f":"RevReq!Q18","v":10000},{"$f":"RevReq!R18","v":10000},{"$f":"RevReq!S18","v":10000},{"$f":"RevReq!T18","v":10000},{"$f":"RevReq!U18","v":10000},{"$f":"RevReq!V18","v":10000},{"$f":"RevReq!W18","v":10000},{"$f":"RevReq!X18","v":10000},{"$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,3,"…","Operating Expense",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,4,"…","Operating Savings",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,5,"…","Operating Expense",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,6,"…","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,7,"…","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,8,"…","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,9,"…","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,10,"…","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,11,"…","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,12,"…","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,13,"…","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,14,"…","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,15,"…","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,16,"…","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,17,"…","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,18,"…","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,19,"…","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,20,"…","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,21,"…","Operating Expense",null,{"$f":"RevReq!K37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O37","v":0},{"$f":"RevReq!P37","v":0},{"$f":"RevReq!Q37","v":0},{"$f":"RevReq!R37","v":0},{"$f":"RevReq!S37","v":0},{"$f":"RevReq!T37","v":0},{"$f":"RevReq!U37","v":0},{"$f":"RevReq!V37","v":0},{"$f":"RevReq!W37","v":0},{"$f":"RevReq!X37","v":0},{"$f":"RevReq!Y37","v":0},{"$f":"RevReq!Z37","v":0},{"$f":"RevReq!AA37","v":0},{"$f":"RevReq!AB37","v":0},{"$f":"RevReq!AC37","v":0},{"$f":"RevReq!AD37","v":0},{"$f":"RevReq!AE37","v":0},{"$f":"RevReq!AF37","v":0},{"$f":"RevReq!AG37","v":0},{"$f":"RevReq!AH37","v":0},{"$f":"RevReq!AI37","v":0},{"$f":"RevReq!AJ37","v":0},{"$f":"RevReq!AK37","v":0},{"$f":"RevReq!AL37","v":0},{"$f":"RevReq!AM37","v":0},{"$f":"RevReq!AN37","v":0},{"$f":"RevReq!AO37","v":0},{"$f":"RevReq!AP37","v":0},{"$f":"RevReq!AQ37","v":0},{"$f":"RevReq!AR37","v":0},{"$f":"RevReq!AS37","v":0},{"$f":"RevReq!AT37","v":0},{"$f":"RevReq!AU37","v":0},{"$f":"RevReq!AV37","v":0},{"$f":"RevReq!AW37","v":0},{"$f":"RevReq!AX37","v":0},{"$f":"RevReq!AY37","v":0},{"$f":"RevReq!AZ37","v":0},{"$f":"RevReq!BA37","v":0},{"$f":"RevReq!BB37","v":0},{"$f":"RevReq!BC37","v":0},{"$f":"RevReq!BD37","v":0},{"$f":"RevReq!BE37","v":0},{"$f":"RevReq!BF37","v":0},{"$f":"RevReq!BG37","v":0},{"$f":"RevReq!BH37","v":0},{"$f":"RevReq!BI37","v":0},{"$f":"RevReq!BJ37","v":0},{"$f":"RevReq!BK37","v":0},{"$f":"RevReq!BL37","v":0},{"$f":"RevReq!BM37","v":0}]
[null,null,22,"…","Operating Expense",null,{"$f":"RevReq!K38","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O38","v":0},{"$f":"RevReq!P38","v":0},{"$f":"RevReq!Q38","v":0},{"$f":"RevReq!R38","v":0},{"$f":"RevReq!S38","v":0},{"$f":"RevReq!T38","v":0},{"$f":"RevReq!U38","v":0},{"$f":"RevReq!V38","v":0},{"$f":"RevReq!W38","v":0},{"$f":"RevReq!X38","v":0},{"$f":"RevReq!Y38","v":0},{"$f":"RevReq!Z38","v":0},{"$f":"RevReq!AA38","v":0},{"$f":"RevReq!AB38","v":0},{"$f":"RevReq!AC38","v":0},{"$f":"RevReq!AD38","v":0},{"$f":"RevReq!AE38","v":0},{"$f":"RevReq!AF38","v":0},{"$f":"RevReq!AG38","v":0},{"$f":"RevReq!AH38","v":0},{"$f":"RevReq!AI38","v":0},{"$f":"RevReq!AJ38","v":0},{"$f":"RevReq!AK38","v":0},{"$f":"RevReq!AL38","v":0},{"$f":"RevReq!AM38","v":0},{"$f":"RevReq!AN38","v":0},{"$f":"RevReq!AO38","v":0},{"$f":"RevReq!AP38","v":0},{"$f":"RevReq!AQ38","v":0},{"$f":"RevReq!AR38","v":0},{"$f":"RevReq!AS38","v":0},{"$f":"RevReq!AT38","v":0},{"$f":"RevReq!AU38","v":0},{"$f":"RevReq!AV38","v":0},{"$f":"RevReq!AW38","v":0},{"$f":"RevReq!AX38","v":0},{"$f":"RevReq!AY38","v":0},{"$f":"RevReq!AZ38","v":0},{"$f":"RevReq!BA38","v":0},{"$f":"RevReq!BB38","v":0},{"$f":"RevReq!BC38","v":0},{"$f":"RevReq!BD38","v":0},{"$f":"RevReq!BE38","v":0},{"$f":"RevReq!BF38","v":0},{"$f":"RevReq!BG38","v":0},{"$f":"RevReq!BH38","v":0},{"$f":"RevReq!BI38","v":0},{"$f":"RevReq!BJ38","v":0},{"$f":"RevReq!BK38","v":0},{"$f":"RevReq!BL38","v":0},{"$f":"RevReq!BM38","v":0}]
[null,null,23,"…","Operating Expense",null,{"$f":"RevReq!K39","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O39","v":0},{"$f":"RevReq!P39","v":0},{"$f":"RevReq!Q39","v":0},{"$f":"RevReq!R39","v":0},{"$f":"RevReq!S39","v":0},{"$f":"RevReq!T39","v":0},{"$f":"RevReq!U39","v":0},{"$f":"RevReq!V39","v":0},{"$f":"RevReq!W39","v":0},{"$f":"RevReq!X39","v":0},{"$f":"RevReq!Y39","v":0},{"$f":"RevReq!Z39","v":0},{"$f":"RevReq!AA39","v":0},{"$f":"RevReq!AB39","v":0},{"$f":"RevReq!AC39","v":0},{"$f":"RevReq!AD39","v":0},{"$f":"RevReq!AE39","v":0},{"$f":"RevReq!AF39","v":0},{"$f":"RevReq!AG39","v":0},{"$f":"RevReq!AH39","v":0},{"$f":"RevReq!AI39","v":0},{"$f":"RevReq!AJ39","v":0},{"$f":"RevReq!AK39","v":0},{"$f":"RevReq!AL39","v":0},{"$f":"RevReq!AM39","v":0},{"$f":"RevReq!AN39","v":0},{"$f":"RevReq!AO39","v":0},{"$f":"RevReq!AP39","v":0},{"$f":"RevReq!AQ39","v":0},{"$f":"RevReq!AR39","v":0},{"$f":"RevReq!AS39","v":0},{"$f":"RevReq!AT39","v":0},{"$f":"RevReq!AU39","v":0},{"$f":"RevReq!AV39","v":0},{"$f":"RevReq!AW39","v":0},{"$f":"RevReq!AX39","v":0},{"$f":"RevReq!AY39","v":0},{"$f":"RevReq!AZ39","v":0},{"$f":"RevReq!BA39","v":0},{"$f":"RevReq!BB39","v":0},{"$f":"RevReq!BC39","v":0},{"$f":"RevReq!BD39","v":0},{"$f":"RevReq!BE39","v":0},{"$f":"RevReq!BF39","v":0},{"$f":"RevReq!BG39","v":0},{"$f":"RevReq!BH39","v":0},{"$f":"RevReq!BI39","v":0},{"$f":"RevReq!BJ39","v":0},{"$f":"RevReq!BK39","v":0},{"$f":"RevReq!BL39","v":0},{"$f":"RevReq!BM39","v":0}]
[null,null,24,"…","Operating Expense",null,{"$f":"RevReq!K40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O40","v":0},{"$f":"RevReq!P40","v":0},{"$f":"RevReq!Q40","v":0},{"$f":"RevReq!R40","v":0},{"$f":"RevReq!S40","v":0},{"$f":"RevReq!T40","v":0},{"$f":"RevReq!U40","v":0},{"$f":"RevReq!V40","v":0},{"$f":"RevReq!W40","v":0},{"$f":"RevReq!X40","v":0},{"$f":"RevReq!Y40","v":0},{"$f":"RevReq!Z40","v":0},{"$f":"RevReq!AA40","v":0},{"$f":"RevReq!AB40","v":0},{"$f":"RevReq!AC40","v":0},{"$f":"RevReq!AD40","v":0},{"$f":"RevReq!AE40","v":0},{"$f":"RevReq!AF40","v":0},{"$f":"RevReq!AG40","v":0},{"$f":"RevReq!AH40","v":0},{"$f":"RevReq!AI40","v":0},{"$f":"RevReq!AJ40","v":0},{"$f":"RevReq!AK40","v":0},{"$f":"RevReq!AL40","v":0},{"$f":"RevReq!AM40","v":0},{"$f":"RevReq!AN40","v":0},{"$f":"RevReq!AO40","v":0},{"$f":"RevReq!AP40","v":0},{"$f":"RevReq!AQ40","v":0},{"$f":"RevReq!AR40","v":0},{"$f":"RevReq!AS40","v":0},{"$f":"RevReq!AT40","v":0},{"$f":"RevReq!AU40","v":0},{"$f":"RevReq!AV40","v":0},{"$f":"RevReq!AW40","v":0},{"$f":"RevReq!AX40","v":0},{"$f":"RevReq!AY40","v":0},{"$f":"RevReq!AZ40","v":0},{"$f":"RevReq!BA40","v":0},{"$f":"RevReq!BB40","v":0},{"$f":"RevReq!BC40","v":0},{"$f":"RevReq!BD40","v":0},{"$f":"RevReq!BE40","v":0},{"$f":"RevReq!BF40","v":0},{"$f":"RevReq!BG40","v":0},{"$f":"RevReq!BH40","v":0},{"$f":"RevReq!BI40","v":0},{"$f":"RevReq!BJ40","v":0},{"$f":"RevReq!BK40","v":0},{"$f":"RevReq!BL40","v":0},{"$f":"RevReq!BM40","v":0}]
[null,null,25,"…","Operating Expense",null,{"$f":"RevReq!K41","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O41","v":0},{"$f":"RevReq!P41","v":0},{"$f":"RevReq!Q41","v":0},{"$f":"RevReq!R41","v":0},{"$f":"RevReq!S41","v":0},{"$f":"RevReq!T41","v":0},{"$f":"RevReq!U41","v":0},{"$f":"RevReq!V41","v":0},{"$f":"RevReq!W41","v":0},{"$f":"RevReq!X41","v":0},{"$f":"RevReq!Y41","v":0},{"$f":"RevReq!Z41","v":0},{"$f":"RevReq!AA41","v":0},{"$f":"RevReq!AB41","v":0},{"$f":"RevReq!AC41","v":0},{"$f":"RevReq!AD41","v":0},{"$f":"RevReq!AE41","v":0},{"$f":"RevReq!AF41","v":0},{"$f":"RevReq!AG41","v":0},{"$f":"RevReq!AH41","v":0},{"$f":"RevReq!AI41","v":0},{"$f":"RevReq!AJ41","v":0},{"$f":"RevReq!AK41","v":0},{"$f":"RevReq!AL41","v":0},{"$f":"RevReq!AM41","v":0},{"$f":"RevReq!AN41","v":0},{"$f":"RevReq!AO41","v":0},{"$f":"RevReq!AP41","v":0},{"$f":"RevReq!AQ41","v":0},{"$f":"RevReq!AR41","v":0},{"$f":"RevReq!AS41","v":0},{"$f":"RevReq!AT41","v":0},{"$f":"RevReq!AU41","v":0},{"$f":"RevReq!AV41","v":0},{"$f":"RevReq!AW41","v":0},{"$f":"RevReq!AX41","v":0},{"$f":"RevReq!AY41","v":0},{"$f":"RevReq!AZ41","v":0},{"$f":"RevReq!BA41","v":0},{"$f":"RevReq!BB41","v":0},{"$f":"RevReq!BC41","v":0},{"$f":"RevReq!BD41","v":0},{"$f":"RevReq!BE41","v":0},{"$f":"RevReq!BF41","v":0},{"$f":"RevReq!BG41","v":0},{"$f":"RevReq!BH41","v":0},{"$f":"RevReq!BI41","v":0},{"$f":"RevReq!BJ41","v":0},{"$f":"RevReq!BK41","v":0},{"$f":"RevReq!BL41","v":0},{"$f":"RevReq!BM41","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G41:G65)","v":1168073.9435738246},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S41:S65)","v":220272.02197925196},204618.87483673473,189065.89553084085,176077.21284250449,164050.14138575224,152744.27835268807,142880.83216699999,133738.59440499998,124596.35664299999,117220.118881,1.0405208329736075E-10,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,{"$f":"SUM(AY41:AY65)","v":-1.1597707365916542E-11},-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[]
[]
[]
[]
[]
[]
[null,null,null,"WORK SPACE"]

{"sheet":"RevReq","index":3,"n_rows":1349,"n_cols":65,"rows_kept":1349,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["Staff's Tenth Data Request"]
["Request No. 12"]
["Attachment 1 of 1"]
["Tab 4 of 5"]
[]
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$F$9","v":"$ dollars"},null,null,null,null,null,{"$f":"K42","v":1168073.9435738246}]
[null,null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,1,{"$f":"O9+1","v":2},{"$f":"P9+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"AF9+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"AV9+1","v":35},36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"BL9+1","v":51}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S9","v":2022},{"$f":"O10+1","v":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,{"$f":"BL10+1","v":2072}]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$15","v":"2022-01-01"},null,null,null,null,null,null,{"$f":"DATE(O$10,12,31)","v":"2022-12-31"},{"$f":"DATE(P$10,12,31)","v":"2023-12-31"},"2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$33","v":0.07376237762},null,null,null,null,null,null,{"$f":"(1+$H12)^-O9","v":0.93130474753316028},{"$f":"(1+$H12)^-P9","v":0.86732853277780331},0.80774718024693837,0.75225878377049704,0.70058217669898482,0.65245550719688006,0.6076349114066103,0.56589327775986742,0.52701909617486586,0.49081538630828775,0.45709869943123033,0.42569818887153787,0.39645474431233113,0.36922018556011921,0.34385651169721332,0.32023520181380644,0.29823656377643759,0.2777491277329725,0.25866908128091137,0.24089974343695372,0.22435107474235522,0.2089392210217223,0.19458608848341025,0.18121894800850757,0.16877006662328803,0.15717636428775589,0.14637909426118848,0.13632354542504882,0.12695876505490039,0.11823730063657584,0.11011495941834859,0.10255058448072932,0.095505846189203644,0.088945047973177135,0.082834945446984554,0.077144577956427041,0.071845111697262487,0.066909693610710738,0.062313315315644068,0.058032686387990105,0.054046116345238183,0.050333404738049856,0.046875738792053888,0.043655598081164114,0.040656665749387658,0.037863745831273561,0.035262686252053969,0.032840307117310161,0.030584333928797978,0.028483335388029076,0.026526665472450743]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,{"$f":"C16+1","v":1},{"$f":"INDEX(D$64:D$88,$C17,1)","v":"Capital Costs"},"Capital",{"$f":"MATCH(E17,lookups!$C$97:$C$102,0)","v":4},null,{"$f":"Input!I12","v":"Base"},null,null,{"$f":"SUMPRODUCT(O17:BM17,$O$12:$BM$12)","v":1099043.5475750857},{"$f":"SUM(O17:BM17)","v":1525264.3270237723},null,null,{"$f":"O152+O241+O534+O1324+O921+O1175","v":210272.02197925196},194618.87483673473,179065.89553084085,166077.21284250449,154050.14138575224,142744.27835268807,132880.83216699999,123738.594405,114596.35664299999,107220.118881,1.0405208329736075E-10,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,{"$f":"AU152+AU241+AU534+AU1324+AU921+AU1175","v":-1.1597707365916542E-11},-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[null,null,{"$f":"C17+1","v":2},"O&M","Operating Expense",{"$f":"MATCH(E18,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I13","v":"Base"},null,null,{"$f":"SUMPRODUCT(O18:BM18,$O$12:$BM$12)","v":69030.395998738953},{"$f":"SUM(O18:BM18)","v":100000},null,null,{"$f":"O153+O242+O535+O1325+O922+O1176","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU153+AU242+AU535+AU1325+AU922+AU1176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",{"$f":"MATCH(E19,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I14","v":"Base"},null,null,0,0,null,null,{"$f":"O154+O243+O536+O1326+O923+O1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU154+AU243+AU536+AU1326+AU923+AU1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",{"$f":"MATCH(E20,lookups!$C$97:$C$102,0)","v":1},null,{"$f":"Input!I15","v":"Base"},null,null,0,0,null,null,{"$f":"O155+O244+O537+O1327+O924+O1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU155+AU244+AU537+AU1327+AU924+AU1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",{"$f":"MATCH(E21,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I16","v":"Base"},null,null,0,0,null,null,{"$f":"O156+O245+O538+O1328+O925+O1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU156+AU245+AU538+AU1328+AU925+AU1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",{"$f":"MATCH(E22,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I17","v":"Base"},null,null,0,0,null,null,{"$f":"O157+O246+O539+O1329+O926+O1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU157+AU246+AU539+AU1329+AU926+AU1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",{"$f":"MATCH(E23,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I18","v":"Base"},null,null,0,0,null,null,{"$f":"O158+O247+O540+O1330+O927+O1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU158+AU247+AU540+AU1330+AU927+AU1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",{"$f":"MATCH(E24,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I19","v":"Base"},null,null,0,0,null,null,{"$f":"O159+O248+O541+O1331+O928+O1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU159+AU248+AU541+AU1331+AU928+AU1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",{"$f":"MATCH(E25,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I20","v":"Base"},null,null,0,0,null,null,{"$f":"O160+O249+O542+O1332+O929+O1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU160+AU249+AU542+AU1332+AU929+AU1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",{"$f":"MATCH(E26,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I21","v":"Base"},null,null,0,0,null,null,{"$f":"O161+O250+O543+O1333+O930+O1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU161+AU250+AU543+AU1333+AU930+AU1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",{"$f":"MATCH(E27,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I22","v":"Base"},null,null,0,0,null,null,{"$f":"O162+O251+O544+O1334+O931+O1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU162+AU251+AU544+AU1334+AU931+AU1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",{"$f":"MATCH(E28,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I23","v":"Base"},null,null,0,0,null,null,{"$f":"O163+O252+O545+O1335+O932+O1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU163+AU252+AU545+AU1335+AU932+AU1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",{"$f":"MATCH(E29,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I24","v":"Base"},null,null,0,0,null,null,{"$f":"O164+O253+O546+O1336+O933+O1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU164+AU253+AU546+AU1336+AU933+AU1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",{"$f":"MATCH(E30,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I25","v":"Base"},null,null,0,0,null,null,{"$f":"O165+O254+O547+O1337+O934+O1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU165+AU254+AU547+AU1337+AU934+AU1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",{"$f":"MATCH(E31,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I26","v":"Base"},null,null,0,0,null,null,{"$f":"O166+O255+O548+O1338+O935+O1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU166+AU255+AU548+AU1338+AU935+AU1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",{"$f":"MATCH(E32,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I27","v":"Base"},null,null,0,0,null,null,{"$f":"O167+O256+O549+O1339+O936+O1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU167+AU256+AU549+AU1339+AU936+AU1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",{"$f":"MATCH(E33,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I28","v":"Base"},null,null,0,0,null,null,{"$f":"O168+O257+O550+O1340+O937+O1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU168+AU257+AU550+AU1340+AU937+AU1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",{"$f":"MATCH(E34,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I29","v":"Base"},null,null,0,0,null,null,{"$f":"O169+O258+O551+O1341+O938+O1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU169+AU258+AU551+AU1341+AU938+AU1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",{"$f":"MATCH(E35,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I30","v":"Base"},null,null,0,0,null,null,{"$f":"O170+O259+O552+O1342+O939+O1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU170+AU259+AU552+AU1342+AU939+AU1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",{"$f":"MATCH(E36,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I31","v":"Base"},null,null,0,0,null,null,{"$f":"O171+O260+O553+O1343+O940+O1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU171+AU260+AU553+AU1343+AU940+AU1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",{"$f":"MATCH(E37,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I32","v":"Base"},null,null,0,0,null,null,{"$f":"O172+O261+O554+O1344+O941+O1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU172+AU261+AU554+AU1344+AU941+AU1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",{"$f":"MATCH(E38,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I33","v":"Base"},null,null,0,0,null,null,{"$f":"O173+O262+O555+O1345+O942+O1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU173+AU262+AU555+AU1345+AU942+AU1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",{"$f":"MATCH(E39,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I34","v":"Base"},null,null,0,0,null,null,{"$f":"O174+O263+O556+O1346+O943+O1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU174+AU263+AU556+AU1346+AU943+AU1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",{"$f":"MATCH(E40,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I35","v":"Base"},null,null,0,0,null,null,{"$f":"O175+O264+O557+O1347+O944+O1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU175+AU264+AU557+AU1347+AU944+AU1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",{"$f":"MATCH(E41,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"Input!I36","v":"Base"},null,null,0,0,null,null,{"$f":"O176+O265+O558+O1348+O945+O1199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU176+AU265+AU558+AU1348+AU945+AU1199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D16","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,1168073.9435738246,1625264.3270237725,null,null,{"$f":"SUM(O17:O41)","v":220272.02197925196},204618.87483673473,189065.89553084085,176077.21284250449,164050.14138575224,152744.27835268807,142880.83216699999,133738.59440499998,124596.35664299999,117220.118881,1.0405208329736075E-10,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,{"$f":"SUM(AU17:AU41)","v":-1.1597707365916542E-11},-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D47,lookups!$C$97:$C$102,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O47:BM47,$O$12:$BM$12)","v":0},{"$f":"SUM(O47:BM47)","v":0},null,null,{"$f":"SUMIF($F$152:$F$176,$F47,O$152:O$176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$152:$F$176,$F47,Y$152:Y$176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$152:$F$176,$F47,AI$152:AI$176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$152:$F$176,$F47,AS$152:AS$176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$152:$F$176,$F47,BC$152:BC$176)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D48,lookups!$C$97:$C$102,0)","v":2},null,null,null,null,69030.395998738953,100000,null,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,75013.414653635104,98896,null,null,{"$f":"O946","v":17660},{"$f":"P946","v":15894},14128,12362,10596,8830,7064,5298.0000000000009,3532.0000000000009,3532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT946","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,690303.95998738939,1000000.0000000001,null,null,{"$f":"O266","v":100000},{"$f":"P266","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,1.11022302462516E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,47896.38569621522,61192.389138192004,null,null,{"$f":"O472","v":13291.678881},{"$f":"P472","v":11298.595300200001},{"$f":"Q472","v":9319.8878089200007},7709.2082093520003,6236.5390691760012,4867.3777735439999,3705.2321670000006,2646.5944049999994,1587.9566429999998,529.31888099999958,-1.00036596646369E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12]
[null,null,null,"Return on Equity",null,null,null,null,null,null,213386.22766241382,272622.09642848006,null,null,{"$f":"O501","v":59216.602139999995},{"$f":"P501","v":50337.088987999996},41521.623664800005,34345.782758879999,27784.801009440002,21684.963627359997,16507.414979999998,11791.010699999997,7074.6064199999973,2358.2021399999981,-4.4567939054829254E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12]
[null,null,null,"Income Tax",null,null,null,null,null,null,72443.559575432024,92553.841457100338,null,null,{"$f":"O530","v":20103.740958251958},{"$f":"P530","v":17089.190548534723},14096.384057120837,11660.2218742725,9432.8013071362511,7361.9369517840614,5604.185019999999,4002.9892999999988,2401.7935799999991,800.59785999999929,-1.513059293208288E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12]
[null,null,null,"AFUDC Perm Tax Difference",null,null,null,null,null,null,0,0,null,null,{"$f":"O1200","v":0},{"$f":"P1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Normalization",null,null,null,null,null,null,0,0,null,null,{"$f":"O1349","v":0},{"$f":"P1349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D46","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,1168073.9435738246,1625264.3270237725,null,null,{"$f":"SUM(O47:O55)","v":220272.02197925196},204618.87483673473,189065.89553084085,176077.21284250449,164050.14138575224,152744.27835268807,142880.83216699999,133738.59440499998,124596.35664299999,117220.11888099999,1.0405208329736075E-10,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,{"$f":"SUM(AU47:AU55)","v":-1.1597707365916542E-11},-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K56-K42","v":0},{"$f":"L56-L42","v":0},null,null,{"$f":"O56-O42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU56-AU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"BM59","v":1168073.9435738246},null,null,null,{"$f":"SUMPRODUCT($O42:O42,$O$12:O$12)","v":205140.37981800598},{"$f":"SUMPRODUCT($O42:P42,$O$12:P$12)","v":382612.16830879613},{"$f":"SUMPRODUCT($O42:Q42,$O$12:Q$12)","v":535329.61230469507},{"$f":"SUMPRODUCT($O42:R42,$O$12:R$12)","v":667785.24228729645},{"$f":"SUMPRODUCT($O42:S42,$O$12:S$12)","v":782715.84742710297},{"$f":"SUMPRODUCT($O42:T42,$O$12:T$12)","v":882374.69303112745},{"$f":"SUMPRODUCT($O42:U42,$O$12:U$12)","v":969194.07482662518},{"$f":"SUMPRODUCT($O42:V42,$O$12:V$12)","v":1044875.8463774681},{"$f":"SUMPRODUCT($O42:W42,$O$12:W$12)","v":1110540.5056421431},{"$f":"SUMPRODUCT($O42:X42,$O$12:X$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:Y42,$O$12:Y$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:Z42,$O$12:Z$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AA42,$O$12:AA$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AB42,$O$12:AB$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AC42,$O$12:AC$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AD42,$O$12:AD$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AE42,$O$12:AE$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AF42,$O$12:AF$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AG42,$O$12:AG$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AH42,$O$12:AH$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AI42,$O$12:AI$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AJ42,$O$12:AJ$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AK42,$O$12:AK$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AL42,$O$12:AL$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AM42,$O$12:AM$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AN42,$O$12:AN$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AO42,$O$12:AO$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AP42,$O$12:AP$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AQ42,$O$12:AQ$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AR42,$O$12:AR$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AS42,$O$12:AS$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AT42,$O$12:AT$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AU42,$O$12:AU$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AV42,$O$12:AV$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AW42,$O$12:AW$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AX42,$O$12:AX$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AY42,$O$12:AY$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:AZ42,$O$12:AZ$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BA42,$O$12:BA$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BB42,$O$12:BB$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BC42,$O$12:BC$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BD42,$O$12:BD$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BE42,$O$12:BE$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BF42,$O$12:BF$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BG42,$O$12:BG$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BH42,$O$12:BH$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BI42,$O$12:BI$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BJ42,$O$12:BJ$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BK42,$O$12:BK$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BL42,$O$12:BL$12)","v":1168073.9435738246},{"$f":"SUMPRODUCT($O42:BM42,$O$12:BM$12)","v":1168073.9435738246}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C63+1","v":1},{"$f":"Input!D12","v":"Capital Costs"},{"$f":"Input!E12","v":"Capital"},{"$f":"MATCH(E64,lookups!$C$97:$C$102,0)","v":4},null,{"$f":"IF(Input!$E12=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E12=lookups!$C$97,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O64:BM64,$O$12:$BM$12)","v":931304.74753316026},{"$f":"SUM(O64:BM64)","v":1000000},null,null,{"$f":"Input!S12*$I64","v":1000000},{"$f":"Input!T12*$I64","v":0},{"$f":"Input!U12*$I64","v":0},{"$f":"Input!V12*$I64","v":0},{"$f":"Input!W12*$I64","v":0},{"$f":"Input!X12*$I64","v":0},{"$f":"Input!Y12*$I64","v":0},{"$f":"Input!Z12*$I64","v":0},{"$f":"Input!AA12*$I64","v":0},{"$f":"Input!AB12*$I64","v":0},{"$f":"Input!AC12*$I64","v":0},{"$f":"Input!AD12*$I64","v":0},{"$f":"Input!AE12*$I64","v":0},{"$f":"Input!AF12*$I64","v":0},{"$f":"Input!AG12*$I64","v":0},{"$f":"Input!AH12*$I64","v":0},{"$f":"Input!AI12*$I64","v":0},{"$f":"Input!AJ12*$I64","v":0},{"$f":"Input!AK12*$I64","v":0},{"$f":"Input!AL12*$I64","v":0},{"$f":"Input!AM12*$I64","v":0},{"$f":"Input!AN12*$I64","v":0},{"$f":"Input!AO12*$I64","v":0},{"$f":"Input!AP12*$I64","v":0},{"$f":"Input!AQ12*$I64","v":0},{"$f":"Input!AR12*$I64","v":0},{"$f":"Input!AS12*$I64","v":0},{"$f":"Input!AT12*$I64","v":0},{"$f":"Input!AU12*$I64","v":0},{"$f":"Input!AV12*$I64","v":0},{"$f":"Input!AW12*$I64","v":0},{"$f":"Input!AX12*$I64","v":0},{"$f":"Input!AY12*$I64","v":0},{"$f":"Input!AZ12*$I64","v":0},{"$f":"Input!BA12*$I64","v":0},{"$f":"Input!BB12*$I64","v":0},{"$f":"Input!BC12*$I64","v":0},{"$f":"Input!BD12*$I64","v":0},{"$f":"Input!BE12*$I64","v":0},{"$f":"Input!BF12*$I64","v":0},{"$f":"Input!BG12*$I64","v":0},{"$f":"Input!BH12*$I64","v":0},{"$f":"Input!BI12*$I64","v":0},{"$f":"Input!BJ12*$I64","v":0},{"$f":"Input!BK12*$I64","v":0},{"$f":"Input!BL12*$I64","v":0},{"$f":"Input!BM12*$I64","v":0},{"$f":"Input!BN12*$I64","v":0},{"$f":"Input!BO12*$I64","v":0},{"$f":"Input!BP12*$I64","v":0},{"$f":"Input!BQ12*$I64","v":0}]
[null,null,{"$f":"C64+1","v":2},{"$f":"Input!D13","v":"O&M"},{"$f":"Input!E13","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E13=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E13=lookups!$C$97,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O65:BM65,$O$12:$BM$12)","v":69030.395998738953},{"$f":"SUM(O65:BM65)","v":100000},null,null,{"$f":"Input!S13*$I65","v":10000},{"$f":"Input!T13*$I65","v":10000},{"$f":"Input!U13*$I65","v":10000},{"$f":"Input!V13*$I65","v":10000},{"$f":"Input!W13*$I65","v":10000},{"$f":"Input!X13*$I65","v":10000},{"$f":"Input!Y13*$I65","v":10000},{"$f":"Input!Z13*$I65","v":10000},{"$f":"Input!AA13*$I65","v":10000},{"$f":"Input!AB13*$I65","v":10000},{"$f":"Input!AC13*$I65","v":0},{"$f":"Input!AD13*$I65","v":0},{"$f":"Input!AE13*$I65","v":0},{"$f":"Input!AF13*$I65","v":0},{"$f":"Input!AG13*$I65","v":0},{"$f":"Input!AH13*$I65","v":0},{"$f":"Input!AI13*$I65","v":0},{"$f":"Input!AJ13*$I65","v":0},{"$f":"Input!AK13*$I65","v":0},{"$f":"Input!AL13*$I65","v":0},{"$f":"Input!AM13*$I65","v":0},{"$f":"Input!AN13*$I65","v":0},{"$f":"Input!AO13*$I65","v":0},{"$f":"Input!AP13*$I65","v":0},{"$f":"Input!AQ13*$I65","v":0},{"$f":"Input!AR13*$I65","v":0},{"$f":"Input!AS13*$I65","v":0},{"$f":"Input!AT13*$I65","v":0},{"$f":"Input!AU13*$I65","v":0},{"$f":"Input!AV13*$I65","v":0},{"$f":"Input!AW13*$I65","v":0},{"$f":"Input!AX13*$I65","v":0},{"$f":"Input!AY13*$I65","v":0},{"$f":"Input!AZ13*$I65","v":0},{"$f":"Input!BA13*$I65","v":0},{"$f":"Input!BB13*$I65","v":0},{"$f":"Input!BC13*$I65","v":0},{"$f":"Input!BD13*$I65","v":0},{"$f":"Input!BE13*$I65","v":0},{"$f":"Input!BF13*$I65","v":0},{"$f":"Input!BG13*$I65","v":0},{"$f":"Input!BH13*$I65","v":0},{"$f":"Input!BI13*$I65","v":0},{"$f":"Input!BJ13*$I65","v":0},{"$f":"Input!BK13*$I65","v":0},{"$f":"Input!BL13*$I65","v":0},{"$f":"Input!BM13*$I65","v":0},{"$f":"Input!BN13*$I65","v":0},{"$f":"Input!BO13*$I65","v":0},{"$f":"Input!BP13*$I65","v":0},{"$f":"Input!BQ13*$I65","v":0}]
[null,null,3,{"$f":"Input!D14","v":"…"},{"$f":"Input!E14","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E14=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E14=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S14*$I66","v":0},{"$f":"Input!T14*$I66","v":0},{"$f":"Input!U14*$I66","v":0},{"$f":"Input!V14*$I66","v":0},{"$f":"Input!W14*$I66","v":0},{"$f":"Input!X14*$I66","v":0},{"$f":"Input!Y14*$I66","v":0},{"$f":"Input!Z14*$I66","v":0},{"$f":"Input!AA14*$I66","v":0},{"$f":"Input!AB14*$I66","v":0},{"$f":"Input!AC14*$I66","v":0},{"$f":"Input!AD14*$I66","v":0},{"$f":"Input!AE14*$I66","v":0},{"$f":"Input!AF14*$I66","v":0},{"$f":"Input!AG14*$I66","v":0},{"$f":"Input!AH14*$I66","v":0},{"$f":"Input!AI14*$I66","v":0},{"$f":"Input!AJ14*$I66","v":0},{"$f":"Input!AK14*$I66","v":0},{"$f":"Input!AL14*$I66","v":0},{"$f":"Input!AM14*$I66","v":0},{"$f":"Input!AN14*$I66","v":0},{"$f":"Input!AO14*$I66","v":0},{"$f":"Input!AP14*$I66","v":0},{"$f":"Input!AQ14*$I66","v":0},{"$f":"Input!AR14*$I66","v":0},{"$f":"Input!AS14*$I66","v":0},{"$f":"Input!AT14*$I66","v":0},{"$f":"Input!AU14*$I66","v":0},{"$f":"Input!AV14*$I66","v":0},{"$f":"Input!AW14*$I66","v":0},{"$f":"Input!AX14*$I66","v":0},{"$f":"Input!AY14*$I66","v":0},{"$f":"Input!AZ14*$I66","v":0},{"$f":"Input!BA14*$I66","v":0},{"$f":"Input!BB14*$I66","v":0},{"$f":"Input!BC14*$I66","v":0},{"$f":"Input!BD14*$I66","v":0},{"$f":"Input!BE14*$I66","v":0},{"$f":"Input!BF14*$I66","v":0},{"$f":"Input!BG14*$I66","v":0},{"$f":"Input!BH14*$I66","v":0},{"$f":"Input!BI14*$I66","v":0},{"$f":"Input!BJ14*$I66","v":0},{"$f":"Input!BK14*$I66","v":0},{"$f":"Input!BL14*$I66","v":0},{"$f":"Input!BM14*$I66","v":0},{"$f":"Input!BN14*$I66","v":0},{"$f":"Input!BO14*$I66","v":0},{"$f":"Input!BP14*$I66","v":0},{"$f":"Input!BQ14*$I66","v":0}]
[null,null,4,{"$f":"Input!D15","v":"…"},{"$f":"Input!E15","v":"Operating Savings"},{"$f":"MATCH(E67,lookups!$C$97:$C$102,0)","v":1},null,{"$f":"IF(Input!$E15=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"Sign Flip"},{"$f":"IF(Input!$E15=lookups!$C$97,-1,1)","v":-1},null,0,0,null,null,{"$f":"Input!S15*$I67","v":0},{"$f":"Input!T15*$I67","v":0},{"$f":"Input!U15*$I67","v":0},{"$f":"Input!V15*$I67","v":0},{"$f":"Input!W15*$I67","v":0},{"$f":"Input!X15*$I67","v":0},{"$f":"Input!Y15*$I67","v":0},{"$f":"Input!Z15*$I67","v":0},{"$f":"Input!AA15*$I67","v":0},{"$f":"Input!AB15*$I67","v":0},{"$f":"Input!AC15*$I67","v":0},{"$f":"Input!AD15*$I67","v":0},{"$f":"Input!AE15*$I67","v":0},{"$f":"Input!AF15*$I67","v":0},{"$f":"Input!AG15*$I67","v":0},{"$f":"Input!AH15*$I67","v":0},{"$f":"Input!AI15*$I67","v":0},{"$f":"Input!AJ15*$I67","v":0},{"$f":"Input!AK15*$I67","v":0},{"$f":"Input!AL15*$I67","v":0},{"$f":"Input!AM15*$I67","v":0},{"$f":"Input!AN15*$I67","v":0},{"$f":"Input!AO15*$I67","v":0},{"$f":"Input!AP15*$I67","v":0},{"$f":"Input!AQ15*$I67","v":0},{"$f":"Input!AR15*$I67","v":0},{"$f":"Input!AS15*$I67","v":0},{"$f":"Input!AT15*$I67","v":0},{"$f":"Input!AU15*$I67","v":0},{"$f":"Input!AV15*$I67","v":0},{"$f":"Input!AW15*$I67","v":0},{"$f":"Input!AX15*$I67","v":0},{"$f":"Input!AY15*$I67","v":0},{"$f":"Input!AZ15*$I67","v":0},{"$f":"Input!BA15*$I67","v":0},{"$f":"Input!BB15*$I67","v":0},{"$f":"Input!BC15*$I67","v":0},{"$f":"Input!BD15*$I67","v":0},{"$f":"Input!BE15*$I67","v":0},{"$f":"Input!BF15*$I67","v":0},{"$f":"Input!BG15*$I67","v":0},{"$f":"Input!BH15*$I67","v":0},{"$f":"Input!BI15*$I67","v":0},{"$f":"Input!BJ15*$I67","v":0},{"$f":"Input!BK15*$I67","v":0},{"$f":"Input!BL15*$I67","v":0},{"$f":"Input!BM15*$I67","v":0},{"$f":"Input!BN15*$I67","v":0},{"$f":"Input!BO15*$I67","v":0},{"$f":"Input!BP15*$I67","v":0},{"$f":"Input!BQ15*$I67","v":0}]
[null,null,5,{"$f":"Input!D16","v":"…"},{"$f":"Input!E16","v":"Operating Expense"},{"$f":"MATCH(E68,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E16=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E16=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S16*$I68","v":0},{"$f":"Input!T16*$I68","v":0},{"$f":"Input!U16*$I68","v":0},{"$f":"Input!V16*$I68","v":0},{"$f":"Input!W16*$I68","v":0},{"$f":"Input!X16*$I68","v":0},{"$f":"Input!Y16*$I68","v":0},{"$f":"Input!Z16*$I68","v":0},{"$f":"Input!AA16*$I68","v":0},{"$f":"Input!AB16*$I68","v":0},{"$f":"Input!AC16*$I68","v":0},{"$f":"Input!AD16*$I68","v":0},{"$f":"Input!AE16*$I68","v":0},{"$f":"Input!AF16*$I68","v":0},{"$f":"Input!AG16*$I68","v":0},{"$f":"Input!AH16*$I68","v":0},{"$f":"Input!AI16*$I68","v":0},{"$f":"Input!AJ16*$I68","v":0},{"$f":"Input!AK16*$I68","v":0},{"$f":"Input!AL16*$I68","v":0},{"$f":"Input!AM16*$I68","v":0},{"$f":"Input!AN16*$I68","v":0},{"$f":"Input!AO16*$I68","v":0},{"$f":"Input!AP16*$I68","v":0},{"$f":"Input!AQ16*$I68","v":0},{"$f":"Input!AR16*$I68","v":0},{"$f":"Input!AS16*$I68","v":0},{"$f":"Input!AT16*$I68","v":0},{"$f":"Input!AU16*$I68","v":0},{"$f":"Input!AV16*$I68","v":0},{"$f":"Input!AW16*$I68","v":0},{"$f":"Input!AX16*$I68","v":0},{"$f":"Input!AY16*$I68","v":0},{"$f":"Input!AZ16*$I68","v":0},{"$f":"Input!BA16*$I68","v":0},{"$f":"Input!BB16*$I68","v":0},{"$f":"Input!BC16*$I68","v":0},{"$f":"Input!BD16*$I68","v":0},{"$f":"Input!BE16*$I68","v":0},{"$f":"Input!BF16*$I68","v":0},{"$f":"Input!BG16*$I68","v":0},{"$f":"Input!BH16*$I68","v":0},{"$f":"Input!BI16*$I68","v":0},{"$f":"Input!BJ16*$I68","v":0},{"$f":"Input!BK16*$I68","v":0},{"$f":"Input!BL16*$I68","v":0},{"$f":"Input!BM16*$I68","v":0},{"$f":"Input!BN16*$I68","v":0},{"$f":"Input!BO16*$I68","v":0},{"$f":"Input!BP16*$I68","v":0},{"$f":"Input!BQ16*$I68","v":0}]
[null,null,6,{"$f":"Input!D17","v":"…"},{"$f":"Input!E17","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E17=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E17=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S17*$I69","v":0},{"$f":"Input!T17*$I69","v":0},{"$f":"Input!U17*$I69","v":0},{"$f":"Input!V17*$I69","v":0},{"$f":"Input!W17*$I69","v":0},{"$f":"Input!X17*$I69","v":0},{"$f":"Input!Y17*$I69","v":0},{"$f":"Input!Z17*$I69","v":0},{"$f":"Input!AA17*$I69","v":0},{"$f":"Input!AB17*$I69","v":0},{"$f":"Input!AC17*$I69","v":0},{"$f":"Input!AD17*$I69","v":0},{"$f":"Input!AE17*$I69","v":0},{"$f":"Input!AF17*$I69","v":0},{"$f":"Input!AG17*$I69","v":0},{"$f":"Input!AH17*$I69","v":0},{"$f":"Input!AI17*$I69","v":0},{"$f":"Input!AJ17*$I69","v":0},{"$f":"Input!AK17*$I69","v":0},{"$f":"Input!AL17*$I69","v":0},{"$f":"Input!AM17*$I69","v":0},{"$f":"Input!AN17*$I69","v":0},{"$f":"Input!AO17*$I69","v":0},{"$f":"Input!AP17*$I69","v":0},{"$f":"Input!AQ17*$I69","v":0},{"$f":"Input!AR17*$I69","v":0},{"$f":"Input!AS17*$I69","v":0},{"$f":"Input!AT17*$I69","v":0},{"$f":"Input!AU17*$I69","v":0},{"$f":"Input!AV17*$I69","v":0},{"$f":"Input!AW17*$I69","v":0},{"$f":"Input!AX17*$I69","v":0},{"$f":"Input!AY17*$I69","v":0},{"$f":"Input!AZ17*$I69","v":0},{"$f":"Input!BA17*$I69","v":0},{"$f":"Input!BB17*$I69","v":0},{"$f":"Input!BC17*$I69","v":0},{"$f":"Input!BD17*$I69","v":0},{"$f":"Input!BE17*$I69","v":0},{"$f":"Input!BF17*$I69","v":0},{"$f":"Input!BG17*$I69","v":0},{"$f":"Input!BH17*$I69","v":0},{"$f":"Input!BI17*$I69","v":0},{"$f":"Input!BJ17*$I69","v":0},{"$f":"Input!BK17*$I69","v":0},{"$f":"Input!BL17*$I69","v":0},{"$f":"Input!BM17*$I69","v":0},{"$f":"Input!BN17*$I69","v":0},{"$f":"Input!BO17*$I69","v":0},{"$f":"Input!BP17*$I69","v":0},{"$f":"Input!BQ17*$I69","v":0}]
[null,null,7,{"$f":"Input!D18","v":"…"},{"$f":"Input!E18","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E18=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E18=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S18*$I70","v":0},{"$f":"Input!T18*$I70","v":0},{"$f":"Input!U18*$I70","v":0},{"$f":"Input!V18*$I70","v":0},{"$f":"Input!W18*$I70","v":0},{"$f":"Input!X18*$I70","v":0},{"$f":"Input!Y18*$I70","v":0},{"$f":"Input!Z18*$I70","v":0},{"$f":"Input!AA18*$I70","v":0},{"$f":"Input!AB18*$I70","v":0},{"$f":"Input!AC18*$I70","v":0},{"$f":"Input!AD18*$I70","v":0},{"$f":"Input!AE18*$I70","v":0},{"$f":"Input!AF18*$I70","v":0},{"$f":"Input!AG18*$I70","v":0},{"$f":"Input!AH18*$I70","v":0},{"$f":"Input!AI18*$I70","v":0},{"$f":"Input!AJ18*$I70","v":0},{"$f":"Input!AK18*$I70","v":0},{"$f":"Input!AL18*$I70","v":0},{"$f":"Input!AM18*$I70","v":0},{"$f":"Input!AN18*$I70","v":0},{"$f":"Input!AO18*$I70","v":0},{"$f":"Input!AP18*$I70","v":0},{"$f":"Input!AQ18*$I70","v":0},{"$f":"Input!AR18*$I70","v":0},{"$f":"Input!AS18*$I70","v":0},{"$f":"Input!AT18*$I70","v":0},{"$f":"Input!AU18*$I70","v":0},{"$f":"Input!AV18*$I70","v":0},{"$f":"Input!AW18*$I70","v":0},{"$f":"Input!AX18*$I70","v":0},{"$f":"Input!AY18*$I70","v":0},{"$f":"Input!AZ18*$I70","v":0},{"$f":"Input!BA18*$I70","v":0},{"$f":"Input!BB18*$I70","v":0},{"$f":"Input!BC18*$I70","v":0},{"$f":"Input!BD18*$I70","v":0},{"$f":"Input!BE18*$I70","v":0},{"$f":"Input!BF18*$I70","v":0},{"$f":"Input!BG18*$I70","v":0},{"$f":"Input!BH18*$I70","v":0},{"$f":"Input!BI18*$I70","v":0},{"$f":"Input!BJ18*$I70","v":0},{"$f":"Input!BK18*$I70","v":0},{"$f":"Input!BL18*$I70","v":0},{"$f":"Input!BM18*$I70","v":0},{"$f":"Input!BN18*$I70","v":0},{"$f":"Input!BO18*$I70","v":0},{"$f":"Input!BP18*$I70","v":0},{"$f":"Input!BQ18*$I70","v":0}]
[null,null,8,{"$f":"Input!D19","v":"…"},{"$f":"Input!E19","v":"Operating Expense"},{"$f":"MATCH(E71,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E19=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E19=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S19*$I71","v":0},{"$f":"Input!T19*$I71","v":0},{"$f":"Input!U19*$I71","v":0},{"$f":"Input!V19*$I71","v":0},{"$f":"Input!W19*$I71","v":0},{"$f":"Input!X19*$I71","v":0},{"$f":"Input!Y19*$I71","v":0},{"$f":"Input!Z19*$I71","v":0},{"$f":"Input!AA19*$I71","v":0},{"$f":"Input!AB19*$I71","v":0},{"$f":"Input!AC19*$I71","v":0},{"$f":"Input!AD19*$I71","v":0},{"$f":"Input!AE19*$I71","v":0},{"$f":"Input!AF19*$I71","v":0},{"$f":"Input!AG19*$I71","v":0},{"$f":"Input!AH19*$I71","v":0},{"$f":"Input!AI19*$I71","v":0},{"$f":"Input!AJ19*$I71","v":0},{"$f":"Input!AK19*$I71","v":0},{"$f":"Input!AL19*$I71","v":0},{"$f":"Input!AM19*$I71","v":0},{"$f":"Input!AN19*$I71","v":0},{"$f":"Input!AO19*$I71","v":0},{"$f":"Input!AP19*$I71","v":0},{"$f":"Input!AQ19*$I71","v":0},{"$f":"Input!AR19*$I71","v":0},{"$f":"Input!AS19*$I71","v":0},{"$f":"Input!AT19*$I71","v":0},{"$f":"Input!AU19*$I71","v":0},{"$f":"Input!AV19*$I71","v":0},{"$f":"Input!AW19*$I71","v":0},{"$f":"Input!AX19*$I71","v":0},{"$f":"Input!AY19*$I71","v":0},{"$f":"Input!AZ19*$I71","v":0},{"$f":"Input!BA19*$I71","v":0},{"$f":"Input!BB19*$I71","v":0},{"$f":"Input!BC19*$I71","v":0},{"$f":"Input!BD19*$I71","v":0},{"$f":"Input!BE19*$I71","v":0},{"$f":"Input!BF19*$I71","v":0},{"$f":"Input!BG19*$I71","v":0},{"$f":"Input!BH19*$I71","v":0},{"$f":"Input!BI19*$I71","v":0},{"$f":"Input!BJ19*$I71","v":0},{"$f":"Input!BK19*$I71","v":0},{"$f":"Input!BL19*$I71","v":0},{"$f":"Input!BM19*$I71","v":0},{"$f":"Input!BN19*$I71","v":0},{"$f":"Input!BO19*$I71","v":0},{"$f":"Input!BP19*$I71","v":0},{"$f":"Input!BQ19*$I71","v":0}]
[null,null,9,{"$f":"Input!D20","v":"…"},{"$f":"Input!E20","v":"Operating Expense"},{"$f":"MATCH(E72,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E20=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E20=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S20*$I72","v":0},{"$f":"Input!T20*$I72","v":0},{"$f":"Input!U20*$I72","v":0},{"$f":"Input!V20*$I72","v":0},{"$f":"Input!W20*$I72","v":0},{"$f":"Input!X20*$I72","v":0},{"$f":"Input!Y20*$I72","v":0},{"$f":"Input!Z20*$I72","v":0},{"$f":"Input!AA20*$I72","v":0},{"$f":"Input!AB20*$I72","v":0},{"$f":"Input!AC20*$I72","v":0},{"$f":"Input!AD20*$I72","v":0},{"$f":"Input!AE20*$I72","v":0},{"$f":"Input!AF20*$I72","v":0},{"$f":"Input!AG20*$I72","v":0},{"$f":"Input!AH20*$I72","v":0},{"$f":"Input!AI20*$I72","v":0},{"$f":"Input!AJ20*$I72","v":0},{"$f":"Input!AK20*$I72","v":0},{"$f":"Input!AL20*$I72","v":0},{"$f":"Input!AM20*$I72","v":0},{"$f":"Input!AN20*$I72","v":0},{"$f":"Input!AO20*$I72","v":0},{"$f":"Input!AP20*$I72","v":0},{"$f":"Input!AQ20*$I72","v":0},{"$f":"Input!AR20*$I72","v":0},{"$f":"Input!AS20*$I72","v":0},{"$f":"Input!AT20*$I72","v":0},{"$f":"Input!AU20*$I72","v":0},{"$f":"Input!AV20*$I72","v":0},{"$f":"Input!AW20*$I72","v":0},{"$f":"Input!AX20*$I72","v":0},{"$f":"Input!AY20*$I72","v":0},{"$f":"Input!AZ20*$I72","v":0},{"$f":"Input!BA20*$I72","v":0},{"$f":"Input!BB20*$I72","v":0},{"$f":"Input!BC20*$I72","v":0},{"$f":"Input!BD20*$I72","v":0},{"$f":"Input!BE20*$I72","v":0},{"$f":"Input!BF20*$I72","v":0},{"$f":"Input!BG20*$I72","v":0},{"$f":"Input!BH20*$I72","v":0},{"$f":"Input!BI20*$I72","v":0},{"$f":"Input!BJ20*$I72","v":0},{"$f":"Input!BK20*$I72","v":0},{"$f":"Input!BL20*$I72","v":0},{"$f":"Input!BM20*$I72","v":0},{"$f":"Input!BN20*$I72","v":0},{"$f":"Input!BO20*$I72","v":0},{"$f":"Input!BP20*$I72","v":0},{"$f":"Input!BQ20*$I72","v":0}]
[null,null,10,{"$f":"Input!D21","v":"…"},{"$f":"Input!E21","v":"Operating Expense"},{"$f":"MATCH(E73,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E21=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E21=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S21*$I73","v":0},{"$f":"Input!T21*$I73","v":0},{"$f":"Input!U21*$I73","v":0},{"$f":"Input!V21*$I73","v":0},{"$f":"Input!W21*$I73","v":0},{"$f":"Input!X21*$I73","v":0},{"$f":"Input!Y21*$I73","v":0},{"$f":"Input!Z21*$I73","v":0},{"$f":"Input!AA21*$I73","v":0},{"$f":"Input!AB21*$I73","v":0},{"$f":"Input!AC21*$I73","v":0},{"$f":"Input!AD21*$I73","v":0},{"$f":"Input!AE21*$I73","v":0},{"$f":"Input!AF21*$I73","v":0},{"$f":"Input!AG21*$I73","v":0},{"$f":"Input!AH21*$I73","v":0},{"$f":"Input!AI21*$I73","v":0},{"$f":"Input!AJ21*$I73","v":0},{"$f":"Input!AK21*$I73","v":0},{"$f":"Input!AL21*$I73","v":0},{"$f":"Input!AM21*$I73","v":0},{"$f":"Input!AN21*$I73","v":0},{"$f":"Input!AO21*$I73","v":0},{"$f":"Input!AP21*$I73","v":0},{"$f":"Input!AQ21*$I73","v":0},{"$f":"Input!AR21*$I73","v":0},{"$f":"Input!AS21*$I73","v":0},{"$f":"Input!AT21*$I73","v":0},{"$f":"Input!AU21*$I73","v":0},{"$f":"Input!AV21*$I73","v":0},{"$f":"Input!AW21*$I73","v":0},{"$f":"Input!AX21*$I73","v":0},{"$f":"Input!AY21*$I73","v":0},{"$f":"Input!AZ21*$I73","v":0},{"$f":"Input!BA21*$I73","v":0},{"$f":"Input!BB21*$I73","v":0},{"$f":"Input!BC21*$I73","v":0},{"$f":"Input!BD21*$I73","v":0},{"$f":"Input!BE21*$I73","v":0},{"$f":"Input!BF21*$I73","v":0},{"$f":"Input!BG21*$I73","v":0},{"$f":"Input!BH21*$I73","v":0},{"$f":"Input!BI21*$I73","v":0},{"$f":"Input!BJ21*$I73","v":0},{"$f":"Input!BK21*$I73","v":0},{"$f":"Input!BL21*$I73","v":0},{"$f":"Input!BM21*$I73","v":0},{"$f":"Input!BN21*$I73","v":0},{"$f":"Input!BO21*$I73","v":0},{"$f":"Input!BP21*$I73","v":0},{"$f":"Input!BQ21*$I73","v":0}]
[null,null,11,{"$f":"Input!D22","v":"…"},{"$f":"Input!E22","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E22=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E22=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S22*$I74","v":0},{"$f":"Input!T22*$I74","v":0},{"$f":"Input!U22*$I74","v":0},{"$f":"Input!V22*$I74","v":0},{"$f":"Input!W22*$I74","v":0},{"$f":"Input!X22*$I74","v":0},{"$f":"Input!Y22*$I74","v":0},{"$f":"Input!Z22*$I74","v":0},{"$f":"Input!AA22*$I74","v":0},{"$f":"Input!AB22*$I74","v":0},{"$f":"Input!AC22*$I74","v":0},{"$f":"Input!AD22*$I74","v":0},{"$f":"Input!AE22*$I74","v":0},{"$f":"Input!AF22*$I74","v":0},{"$f":"Input!AG22*$I74","v":0},{"$f":"Input!AH22*$I74","v":0},{"$f":"Input!AI22*$I74","v":0},{"$f":"Input!AJ22*$I74","v":0},{"$f":"Input!AK22*$I74","v":0},{"$f":"Input!AL22*$I74","v":0},{"$f":"Input!AM22*$I74","v":0},{"$f":"Input!AN22*$I74","v":0},{"$f":"Input!AO22*$I74","v":0},{"$f":"Input!AP22*$I74","v":0},{"$f":"Input!AQ22*$I74","v":0},{"$f":"Input!AR22*$I74","v":0},{"$f":"Input!AS22*$I74","v":0},{"$f":"Input!AT22*$I74","v":0},{"$f":"Input!AU22*$I74","v":0},{"$f":"Input!AV22*$I74","v":0},{"$f":"Input!AW22*$I74","v":0},{"$f":"Input!AX22*$I74","v":0},{"$f":"Input!AY22*$I74","v":0},{"$f":"Input!AZ22*$I74","v":0},{"$f":"Input!BA22*$I74","v":0},{"$f":"Input!BB22*$I74","v":0},{"$f":"Input!BC22*$I74","v":0},{"$f":"Input!BD22*$I74","v":0},{"$f":"Input!BE22*$I74","v":0},{"$f":"Input!BF22*$I74","v":0},{"$f":"Input!BG22*$I74","v":0},{"$f":"Input!BH22*$I74","v":0},{"$f":"Input!BI22*$I74","v":0},{"$f":"Input!BJ22*$I74","v":0},{"$f":"Input!BK22*$I74","v":0},{"$f":"Input!BL22*$I74","v":0},{"$f":"Input!BM22*$I74","v":0},{"$f":"Input!BN22*$I74","v":0},{"$f":"Input!BO22*$I74","v":0},{"$f":"Input!BP22*$I74","v":0},{"$f":"Input!BQ22*$I74","v":0}]
[null,null,12,{"$f":"Input!D23","v":"…"},{"$f":"Input!E23","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E23=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E23=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S23*$I75","v":0},{"$f":"Input!T23*$I75","v":0},{"$f":"Input!U23*$I75","v":0},{"$f":"Input!V23*$I75","v":0},{"$f":"Input!W23*$I75","v":0},{"$f":"Input!X23*$I75","v":0},{"$f":"Input!Y23*$I75","v":0},{"$f":"Input!Z23*$I75","v":0},{"$f":"Input!AA23*$I75","v":0},{"$f":"Input!AB23*$I75","v":0},{"$f":"Input!AC23*$I75","v":0},{"$f":"Input!AD23*$I75","v":0},{"$f":"Input!AE23*$I75","v":0},{"$f":"Input!AF23*$I75","v":0},{"$f":"Input!AG23*$I75","v":0},{"$f":"Input!AH23*$I75","v":0},{"$f":"Input!AI23*$I75","v":0},{"$f":"Input!AJ23*$I75","v":0},{"$f":"Input!AK23*$I75","v":0},{"$f":"Input!AL23*$I75","v":0},{"$f":"Input!AM23*$I75","v":0},{"$f":"Input!AN23*$I75","v":0},{"$f":"Input!AO23*$I75","v":0},{"$f":"Input!AP23*$I75","v":0},{"$f":"Input!AQ23*$I75","v":0},{"$f":"Input!AR23*$I75","v":0},{"$f":"Input!AS23*$I75","v":0},{"$f":"Input!AT23*$I75","v":0},{"$f":"Input!AU23*$I75","v":0},{"$f":"Input!AV23*$I75","v":0},{"$f":"Input!AW23*$I75","v":0},{"$f":"Input!AX23*$I75","v":0},{"$f":"Input!AY23*$I75","v":0},{"$f":"Input!AZ23*$I75","v":0},{"$f":"Input!BA23*$I75","v":0},{"$f":"Input!BB23*$I75","v":0},{"$f":"Input!BC23*$I75","v":0},{"$f":"Input!BD23*$I75","v":0},{"$f":"Input!BE23*$I75","v":0},{"$f":"Input!BF23*$I75","v":0},{"$f":"Input!BG23*$I75","v":0},{"$f":"Input!BH23*$I75","v":0},{"$f":"Input!BI23*$I75","v":0},{"$f":"Input!BJ23*$I75","v":0},{"$f":"Input!BK23*$I75","v":0},{"$f":"Input!BL23*$I75","v":0},{"$f":"Input!BM23*$I75","v":0},{"$f":"Input!BN23*$I75","v":0},{"$f":"Input!BO23*$I75","v":0},{"$f":"Input!BP23*$I75","v":0},{"$f":"Input!BQ23*$I75","v":0}]
[null,null,13,{"$f":"Input!D24","v":"…"},{"$f":"Input!E24","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E24=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E24=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S24*$I76","v":0},{"$f":"Input!T24*$I76","v":0},{"$f":"Input!U24*$I76","v":0},{"$f":"Input!V24*$I76","v":0},{"$f":"Input!W24*$I76","v":0},{"$f":"Input!X24*$I76","v":0},{"$f":"Input!Y24*$I76","v":0},{"$f":"Input!Z24*$I76","v":0},{"$f":"Input!AA24*$I76","v":0},{"$f":"Input!AB24*$I76","v":0},{"$f":"Input!AC24*$I76","v":0},{"$f":"Input!AD24*$I76","v":0},{"$f":"Input!AE24*$I76","v":0},{"$f":"Input!AF24*$I76","v":0},{"$f":"Input!AG24*$I76","v":0},{"$f":"Input!AH24*$I76","v":0},{"$f":"Input!AI24*$I76","v":0},{"$f":"Input!AJ24*$I76","v":0},{"$f":"Input!AK24*$I76","v":0},{"$f":"Input!AL24*$I76","v":0},{"$f":"Input!AM24*$I76","v":0},{"$f":"Input!AN24*$I76","v":0},{"$f":"Input!AO24*$I76","v":0},{"$f":"Input!AP24*$I76","v":0},{"$f":"Input!AQ24*$I76","v":0},{"$f":"Input!AR24*$I76","v":0},{"$f":"Input!AS24*$I76","v":0},{"$f":"Input!AT24*$I76","v":0},{"$f":"Input!AU24*$I76","v":0},{"$f":"Input!AV24*$I76","v":0},{"$f":"Input!AW24*$I76","v":0},{"$f":"Input!AX24*$I76","v":0},{"$f":"Input!AY24*$I76","v":0},{"$f":"Input!AZ24*$I76","v":0},{"$f":"Input!BA24*$I76","v":0},{"$f":"Input!BB24*$I76","v":0},{"$f":"Input!BC24*$I76","v":0},{"$f":"Input!BD24*$I76","v":0},{"$f":"Input!BE24*$I76","v":0},{"$f":"Input!BF24*$I76","v":0},{"$f":"Input!BG24*$I76","v":0},{"$f":"Input!BH24*$I76","v":0},{"$f":"Input!BI24*$I76","v":0},{"$f":"Input!BJ24*$I76","v":0},{"$f":"Input!BK24*$I76","v":0},{"$f":"Input!BL24*$I76","v":0},{"$f":"Input!BM24*$I76","v":0},{"$f":"Input!BN24*$I76","v":0},{"$f":"Input!BO24*$I76","v":0},{"$f":"Input!BP24*$I76","v":0},{"$f":"Input!BQ24*$I76","v":0}]
[null,null,14,{"$f":"Input!D25","v":"…"},{"$f":"Input!E25","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E25=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E25=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S25*$I77","v":0},{"$f":"Input!T25*$I77","v":0},{"$f":"Input!U25*$I77","v":0},{"$f":"Input!V25*$I77","v":0},{"$f":"Input!W25*$I77","v":0},{"$f":"Input!X25*$I77","v":0},{"$f":"Input!Y25*$I77","v":0},{"$f":"Input!Z25*$I77","v":0},{"$f":"Input!AA25*$I77","v":0},{"$f":"Input!AB25*$I77","v":0},{"$f":"Input!AC25*$I77","v":0},{"$f":"Input!AD25*$I77","v":0},{"$f":"Input!AE25*$I77","v":0},{"$f":"Input!AF25*$I77","v":0},{"$f":"Input!AG25*$I77","v":0},{"$f":"Input!AH25*$I77","v":0},{"$f":"Input!AI25*$I77","v":0},{"$f":"Input!AJ25*$I77","v":0},{"$f":"Input!AK25*$I77","v":0},{"$f":"Input!AL25*$I77","v":0},{"$f":"Input!AM25*$I77","v":0},{"$f":"Input!AN25*$I77","v":0},{"$f":"Input!AO25*$I77","v":0},{"$f":"Input!AP25*$I77","v":0},{"$f":"Input!AQ25*$I77","v":0},{"$f":"Input!AR25*$I77","v":0},{"$f":"Input!AS25*$I77","v":0},{"$f":"Input!AT25*$I77","v":0},{"$f":"Input!AU25*$I77","v":0},{"$f":"Input!AV25*$I77","v":0},{"$f":"Input!AW25*$I77","v":0},{"$f":"Input!AX25*$I77","v":0},{"$f":"Input!AY25*$I77","v":0},{"$f":"Input!AZ25*$I77","v":0},{"$f":"Input!BA25*$I77","v":0},{"$f":"Input!BB25*$I77","v":0},{"$f":"Input!BC25*$I77","v":0},{"$f":"Input!BD25*$I77","v":0},{"$f":"Input!BE25*$I77","v":0},{"$f":"Input!BF25*$I77","v":0},{"$f":"Input!BG25*$I77","v":0},{"$f":"Input!BH25*$I77","v":0},{"$f":"Input!BI25*$I77","v":0},{"$f":"Input!BJ25*$I77","v":0},{"$f":"Input!BK25*$I77","v":0},{"$f":"Input!BL25*$I77","v":0},{"$f":"Input!BM25*$I77","v":0},{"$f":"Input!BN25*$I77","v":0},{"$f":"Input!BO25*$I77","v":0},{"$f":"Input!BP25*$I77","v":0},{"$f":"Input!BQ25*$I77","v":0}]
[null,null,15,{"$f":"Input!D26","v":"…"},{"$f":"Input!E26","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E26=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E26=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S26*$I78","v":0},{"$f":"Input!T26*$I78","v":0},{"$f":"Input!U26*$I78","v":0},{"$f":"Input!V26*$I78","v":0},{"$f":"Input!W26*$I78","v":0},{"$f":"Input!X26*$I78","v":0},{"$f":"Input!Y26*$I78","v":0},{"$f":"Input!Z26*$I78","v":0},{"$f":"Input!AA26*$I78","v":0},{"$f":"Input!AB26*$I78","v":0},{"$f":"Input!AC26*$I78","v":0},{"$f":"Input!AD26*$I78","v":0},{"$f":"Input!AE26*$I78","v":0},{"$f":"Input!AF26*$I78","v":0},{"$f":"Input!AG26*$I78","v":0},{"$f":"Input!AH26*$I78","v":0},{"$f":"Input!AI26*$I78","v":0},{"$f":"Input!AJ26*$I78","v":0},{"$f":"Input!AK26*$I78","v":0},{"$f":"Input!AL26*$I78","v":0},{"$f":"Input!AM26*$I78","v":0},{"$f":"Input!AN26*$I78","v":0},{"$f":"Input!AO26*$I78","v":0},{"$f":"Input!AP26*$I78","v":0},{"$f":"Input!AQ26*$I78","v":0},{"$f":"Input!AR26*$I78","v":0},{"$f":"Input!AS26*$I78","v":0},{"$f":"Input!AT26*$I78","v":0},{"$f":"Input!AU26*$I78","v":0},{"$f":"Input!AV26*$I78","v":0},{"$f":"Input!AW26*$I78","v":0},{"$f":"Input!AX26*$I78","v":0},{"$f":"Input!AY26*$I78","v":0},{"$f":"Input!AZ26*$I78","v":0},{"$f":"Input!BA26*$I78","v":0},{"$f":"Input!BB26*$I78","v":0},{"$f":"Input!BC26*$I78","v":0},{"$f":"Input!BD26*$I78","v":0},{"$f":"Input!BE26*$I78","v":0},{"$f":"Input!BF26*$I78","v":0},{"$f":"Input!BG26*$I78","v":0},{"$f":"Input!BH26*$I78","v":0},{"$f":"Input!BI26*$I78","v":0},{"$f":"Input!BJ26*$I78","v":0},{"$f":"Input!BK26*$I78","v":0},{"$f":"Input!BL26*$I78","v":0},{"$f":"Input!BM26*$I78","v":0},{"$f":"Input!BN26*$I78","v":0},{"$f":"Input!BO26*$I78","v":0},{"$f":"Input!BP26*$I78","v":0},{"$f":"Input!BQ26*$I78","v":0}]
[null,null,16,{"$f":"Input!D27","v":"…"},{"$f":"Input!E27","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E27=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E27=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S27*$I79","v":0},{"$f":"Input!T27*$I79","v":0},{"$f":"Input!U27*$I79","v":0},{"$f":"Input!V27*$I79","v":0},{"$f":"Input!W27*$I79","v":0},{"$f":"Input!X27*$I79","v":0},{"$f":"Input!Y27*$I79","v":0},{"$f":"Input!Z27*$I79","v":0},{"$f":"Input!AA27*$I79","v":0},{"$f":"Input!AB27*$I79","v":0},{"$f":"Input!AC27*$I79","v":0},{"$f":"Input!AD27*$I79","v":0},{"$f":"Input!AE27*$I79","v":0},{"$f":"Input!AF27*$I79","v":0},{"$f":"Input!AG27*$I79","v":0},{"$f":"Input!AH27*$I79","v":0},{"$f":"Input!AI27*$I79","v":0},{"$f":"Input!AJ27*$I79","v":0},{"$f":"Input!AK27*$I79","v":0},{"$f":"Input!AL27*$I79","v":0},{"$f":"Input!AM27*$I79","v":0},{"$f":"Input!AN27*$I79","v":0},{"$f":"Input!AO27*$I79","v":0},{"$f":"Input!AP27*$I79","v":0},{"$f":"Input!AQ27*$I79","v":0},{"$f":"Input!AR27*$I79","v":0},{"$f":"Input!AS27*$I79","v":0},{"$f":"Input!AT27*$I79","v":0},{"$f":"Input!AU27*$I79","v":0},{"$f":"Input!AV27*$I79","v":0},{"$f":"Input!AW27*$I79","v":0},{"$f":"Input!AX27*$I79","v":0},{"$f":"Input!AY27*$I79","v":0},{"$f":"Input!AZ27*$I79","v":0},{"$f":"Input!BA27*$I79","v":0},{"$f":"Input!BB27*$I79","v":0},{"$f":"Input!BC27*$I79","v":0},{"$f":"Input!BD27*$I79","v":0},{"$f":"Input!BE27*$I79","v":0},{"$f":"Input!BF27*$I79","v":0},{"$f":"Input!BG27*$I79","v":0},{"$f":"Input!BH27*$I79","v":0},{"$f":"Input!BI27*$I79","v":0},{"$f":"Input!BJ27*$I79","v":0},{"$f":"Input!BK27*$I79","v":0},{"$f":"Input!BL27*$I79","v":0},{"$f":"Input!BM27*$I79","v":0},{"$f":"Input!BN27*$I79","v":0},{"$f":"Input!BO27*$I79","v":0},{"$f":"Input!BP27*$I79","v":0},{"$f":"Input!BQ27*$I79","v":0}]
[null,null,17,{"$f":"Input!D28","v":"…"},{"$f":"Input!E28","v":"Operating Expense"},{"$f":"MATCH(E80,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E28=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E28=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S28*$I80","v":0},{"$f":"Input!T28*$I80","v":0},{"$f":"Input!U28*$I80","v":0},{"$f":"Input!V28*$I80","v":0},{"$f":"Input!W28*$I80","v":0},{"$f":"Input!X28*$I80","v":0},{"$f":"Input!Y28*$I80","v":0},{"$f":"Input!Z28*$I80","v":0},{"$f":"Input!AA28*$I80","v":0},{"$f":"Input!AB28*$I80","v":0},{"$f":"Input!AC28*$I80","v":0},{"$f":"Input!AD28*$I80","v":0},{"$f":"Input!AE28*$I80","v":0},{"$f":"Input!AF28*$I80","v":0},{"$f":"Input!AG28*$I80","v":0},{"$f":"Input!AH28*$I80","v":0},{"$f":"Input!AI28*$I80","v":0},{"$f":"Input!AJ28*$I80","v":0},{"$f":"Input!AK28*$I80","v":0},{"$f":"Input!AL28*$I80","v":0},{"$f":"Input!AM28*$I80","v":0},{"$f":"Input!AN28*$I80","v":0},{"$f":"Input!AO28*$I80","v":0},{"$f":"Input!AP28*$I80","v":0},{"$f":"Input!AQ28*$I80","v":0},{"$f":"Input!AR28*$I80","v":0},{"$f":"Input!AS28*$I80","v":0},{"$f":"Input!AT28*$I80","v":0},{"$f":"Input!AU28*$I80","v":0},{"$f":"Input!AV28*$I80","v":0},{"$f":"Input!AW28*$I80","v":0},{"$f":"Input!AX28*$I80","v":0},{"$f":"Input!AY28*$I80","v":0},{"$f":"Input!AZ28*$I80","v":0},{"$f":"Input!BA28*$I80","v":0},{"$f":"Input!BB28*$I80","v":0},{"$f":"Input!BC28*$I80","v":0},{"$f":"Input!BD28*$I80","v":0},{"$f":"Input!BE28*$I80","v":0},{"$f":"Input!BF28*$I80","v":0},{"$f":"Input!BG28*$I80","v":0},{"$f":"Input!BH28*$I80","v":0},{"$f":"Input!BI28*$I80","v":0},{"$f":"Input!BJ28*$I80","v":0},{"$f":"Input!BK28*$I80","v":0},{"$f":"Input!BL28*$I80","v":0},{"$f":"Input!BM28*$I80","v":0},{"$f":"Input!BN28*$I80","v":0},{"$f":"Input!BO28*$I80","v":0},{"$f":"Input!BP28*$I80","v":0},{"$f":"Input!BQ28*$I80","v":0}]
[null,null,18,{"$f":"Input!D29","v":"…"},{"$f":"Input!E29","v":"Operating Expense"},{"$f":"MATCH(E81,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E29=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E29=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S29*$I81","v":0},{"$f":"Input!T29*$I81","v":0},{"$f":"Input!U29*$I81","v":0},{"$f":"Input!V29*$I81","v":0},{"$f":"Input!W29*$I81","v":0},{"$f":"Input!X29*$I81","v":0},{"$f":"Input!Y29*$I81","v":0},{"$f":"Input!Z29*$I81","v":0},{"$f":"Input!AA29*$I81","v":0},{"$f":"Input!AB29*$I81","v":0},{"$f":"Input!AC29*$I81","v":0},{"$f":"Input!AD29*$I81","v":0},{"$f":"Input!AE29*$I81","v":0},{"$f":"Input!AF29*$I81","v":0},{"$f":"Input!AG29*$I81","v":0},{"$f":"Input!AH29*$I81","v":0},{"$f":"Input!AI29*$I81","v":0},{"$f":"Input!AJ29*$I81","v":0},{"$f":"Input!AK29*$I81","v":0},{"$f":"Input!AL29*$I81","v":0},{"$f":"Input!AM29*$I81","v":0},{"$f":"Input!AN29*$I81","v":0},{"$f":"Input!AO29*$I81","v":0},{"$f":"Input!AP29*$I81","v":0},{"$f":"Input!AQ29*$I81","v":0},{"$f":"Input!AR29*$I81","v":0},{"$f":"Input!AS29*$I81","v":0},{"$f":"Input!AT29*$I81","v":0},{"$f":"Input!AU29*$I81","v":0},{"$f":"Input!AV29*$I81","v":0},{"$f":"Input!AW29*$I81","v":0},{"$f":"Input!AX29*$I81","v":0},{"$f":"Input!AY29*$I81","v":0},{"$f":"Input!AZ29*$I81","v":0},{"$f":"Input!BA29*$I81","v":0},{"$f":"Input!BB29*$I81","v":0},{"$f":"Input!BC29*$I81","v":0},{"$f":"Input!BD29*$I81","v":0},{"$f":"Input!BE29*$I81","v":0},{"$f":"Input!BF29*$I81","v":0},{"$f":"Input!BG29*$I81","v":0},{"$f":"Input!BH29*$I81","v":0},{"$f":"Input!BI29*$I81","v":0},{"$f":"Input!BJ29*$I81","v":0},{"$f":"Input!BK29*$I81","v":0},{"$f":"Input!BL29*$I81","v":0},{"$f":"Input!BM29*$I81","v":0},{"$f":"Input!BN29*$I81","v":0},{"$f":"Input!BO29*$I81","v":0},{"$f":"Input!BP29*$I81","v":0},{"$f":"Input!BQ29*$I81","v":0}]
[null,null,19,{"$f":"Input!D30","v":"…"},{"$f":"Input!E30","v":"Operating Expense"},{"$f":"MATCH(E82,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E30=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E30=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S30*$I82","v":0},{"$f":"Input!T30*$I82","v":0},{"$f":"Input!U30*$I82","v":0},{"$f":"Input!V30*$I82","v":0},{"$f":"Input!W30*$I82","v":0},{"$f":"Input!X30*$I82","v":0},{"$f":"Input!Y30*$I82","v":0},{"$f":"Input!Z30*$I82","v":0},{"$f":"Input!AA30*$I82","v":0},{"$f":"Input!AB30*$I82","v":0},{"$f":"Input!AC30*$I82","v":0},{"$f":"Input!AD30*$I82","v":0},{"$f":"Input!AE30*$I82","v":0},{"$f":"Input!AF30*$I82","v":0},{"$f":"Input!AG30*$I82","v":0},{"$f":"Input!AH30*$I82","v":0},{"$f":"Input!AI30*$I82","v":0},{"$f":"Input!AJ30*$I82","v":0},{"$f":"Input!AK30*$I82","v":0},{"$f":"Input!AL30*$I82","v":0},{"$f":"Input!AM30*$I82","v":0},{"$f":"Input!AN30*$I82","v":0},{"$f":"Input!AO30*$I82","v":0},{"$f":"Input!AP30*$I82","v":0},{"$f":"Input!AQ30*$I82","v":0},{"$f":"Input!AR30*$I82","v":0},{"$f":"Input!AS30*$I82","v":0},{"$f":"Input!AT30*$I82","v":0},{"$f":"Input!AU30*$I82","v":0},{"$f":"Input!AV30*$I82","v":0},{"$f":"Input!AW30*$I82","v":0},{"$f":"Input!AX30*$I82","v":0},{"$f":"Input!AY30*$I82","v":0},{"$f":"Input!AZ30*$I82","v":0},{"$f":"Input!BA30*$I82","v":0},{"$f":"Input!BB30*$I82","v":0},{"$f":"Input!BC30*$I82","v":0},{"$f":"Input!BD30*$I82","v":0},{"$f":"Input!BE30*$I82","v":0},{"$f":"Input!BF30*$I82","v":0},{"$f":"Input!BG30*$I82","v":0},{"$f":"Input!BH30*$I82","v":0},{"$f":"Input!BI30*$I82","v":0},{"$f":"Input!BJ30*$I82","v":0},{"$f":"Input!BK30*$I82","v":0},{"$f":"Input!BL30*$I82","v":0},{"$f":"Input!BM30*$I82","v":0},{"$f":"Input!BN30*$I82","v":0},{"$f":"Input!BO30*$I82","v":0},{"$f":"Input!BP30*$I82","v":0},{"$f":"Input!BQ30*$I82","v":0}]
[null,null,20,{"$f":"Input!D31","v":"…"},{"$f":"Input!E31","v":"Operating Expense"},{"$f":"MATCH(E83,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E31=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E31=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S31*$I83","v":0},{"$f":"Input!T31*$I83","v":0},{"$f":"Input!U31*$I83","v":0},{"$f":"Input!V31*$I83","v":0},{"$f":"Input!W31*$I83","v":0},{"$f":"Input!X31*$I83","v":0},{"$f":"Input!Y31*$I83","v":0},{"$f":"Input!Z31*$I83","v":0},{"$f":"Input!AA31*$I83","v":0},{"$f":"Input!AB31*$I83","v":0},{"$f":"Input!AC31*$I83","v":0},{"$f":"Input!AD31*$I83","v":0},{"$f":"Input!AE31*$I83","v":0},{"$f":"Input!AF31*$I83","v":0},{"$f":"Input!AG31*$I83","v":0},{"$f":"Input!AH31*$I83","v":0},{"$f":"Input!AI31*$I83","v":0},{"$f":"Input!AJ31*$I83","v":0},{"$f":"Input!AK31*$I83","v":0},{"$f":"Input!AL31*$I83","v":0},{"$f":"Input!AM31*$I83","v":0},{"$f":"Input!AN31*$I83","v":0},{"$f":"Input!AO31*$I83","v":0},{"$f":"Input!AP31*$I83","v":0},{"$f":"Input!AQ31*$I83","v":0},{"$f":"Input!AR31*$I83","v":0},{"$f":"Input!AS31*$I83","v":0},{"$f":"Input!AT31*$I83","v":0},{"$f":"Input!AU31*$I83","v":0},{"$f":"Input!AV31*$I83","v":0},{"$f":"Input!AW31*$I83","v":0},{"$f":"Input!AX31*$I83","v":0},{"$f":"Input!AY31*$I83","v":0},{"$f":"Input!AZ31*$I83","v":0},{"$f":"Input!BA31*$I83","v":0},{"$f":"Input!BB31*$I83","v":0},{"$f":"Input!BC31*$I83","v":0},{"$f":"Input!BD31*$I83","v":0},{"$f":"Input!BE31*$I83","v":0},{"$f":"Input!BF31*$I83","v":0},{"$f":"Input!BG31*$I83","v":0},{"$f":"Input!BH31*$I83","v":0},{"$f":"Input!BI31*$I83","v":0},{"$f":"Input!BJ31*$I83","v":0},{"$f":"Input!BK31*$I83","v":0},{"$f":"Input!BL31*$I83","v":0},{"$f":"Input!BM31*$I83","v":0},{"$f":"Input!BN31*$I83","v":0},{"$f":"Input!BO31*$I83","v":0},{"$f":"Input!BP31*$I83","v":0},{"$f":"Input!BQ31*$I83","v":0}]
[null,null,21,{"$f":"Input!D32","v":"…"},{"$f":"Input!E32","v":"Operating Expense"},{"$f":"MATCH(E84,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E32=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E32=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S32*$I84","v":0},{"$f":"Input!T32*$I84","v":0},{"$f":"Input!U32*$I84","v":0},{"$f":"Input!V32*$I84","v":0},{"$f":"Input!W32*$I84","v":0},{"$f":"Input!X32*$I84","v":0},{"$f":"Input!Y32*$I84","v":0},{"$f":"Input!Z32*$I84","v":0},{"$f":"Input!AA32*$I84","v":0},{"$f":"Input!AB32*$I84","v":0},{"$f":"Input!AC32*$I84","v":0},{"$f":"Input!AD32*$I84","v":0},{"$f":"Input!AE32*$I84","v":0},{"$f":"Input!AF32*$I84","v":0},{"$f":"Input!AG32*$I84","v":0},{"$f":"Input!AH32*$I84","v":0},{"$f":"Input!AI32*$I84","v":0},{"$f":"Input!AJ32*$I84","v":0},{"$f":"Input!AK32*$I84","v":0},{"$f":"Input!AL32*$I84","v":0},{"$f":"Input!AM32*$I84","v":0},{"$f":"Input!AN32*$I84","v":0},{"$f":"Input!AO32*$I84","v":0},{"$f":"Input!AP32*$I84","v":0},{"$f":"Input!AQ32*$I84","v":0},{"$f":"Input!AR32*$I84","v":0},{"$f":"Input!AS32*$I84","v":0},{"$f":"Input!AT32*$I84","v":0},{"$f":"Input!AU32*$I84","v":0},{"$f":"Input!AV32*$I84","v":0},{"$f":"Input!AW32*$I84","v":0},{"$f":"Input!AX32*$I84","v":0},{"$f":"Input!AY32*$I84","v":0},{"$f":"Input!AZ32*$I84","v":0},{"$f":"Input!BA32*$I84","v":0},{"$f":"Input!BB32*$I84","v":0},{"$f":"Input!BC32*$I84","v":0},{"$f":"Input!BD32*$I84","v":0},{"$f":"Input!BE32*$I84","v":0},{"$f":"Input!BF32*$I84","v":0},{"$f":"Input!BG32*$I84","v":0},{"$f":"Input!BH32*$I84","v":0},{"$f":"Input!BI32*$I84","v":0},{"$f":"Input!BJ32*$I84","v":0},{"$f":"Input!BK32*$I84","v":0},{"$f":"Input!BL32*$I84","v":0},{"$f":"Input!BM32*$I84","v":0},{"$f":"Input!BN32*$I84","v":0},{"$f":"Input!BO32*$I84","v":0},{"$f":"Input!BP32*$I84","v":0},{"$f":"Input!BQ32*$I84","v":0}]
[null,null,22,{"$f":"Input!D33","v":"…"},{"$f":"Input!E33","v":"Operating Expense"},{"$f":"MATCH(E85,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E33=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S33*$I85","v":0},{"$f":"Input!T33*$I85","v":0},{"$f":"Input!U33*$I85","v":0},{"$f":"Input!V33*$I85","v":0},{"$f":"Input!W33*$I85","v":0},{"$f":"Input!X33*$I85","v":0},{"$f":"Input!Y33*$I85","v":0},{"$f":"Input!Z33*$I85","v":0},{"$f":"Input!AA33*$I85","v":0},{"$f":"Input!AB33*$I85","v":0},{"$f":"Input!AC33*$I85","v":0},{"$f":"Input!AD33*$I85","v":0},{"$f":"Input!AE33*$I85","v":0},{"$f":"Input!AF33*$I85","v":0},{"$f":"Input!AG33*$I85","v":0},{"$f":"Input!AH33*$I85","v":0},{"$f":"Input!AI33*$I85","v":0},{"$f":"Input!AJ33*$I85","v":0},{"$f":"Input!AK33*$I85","v":0},{"$f":"Input!AL33*$I85","v":0},{"$f":"Input!AM33*$I85","v":0},{"$f":"Input!AN33*$I85","v":0},{"$f":"Input!AO33*$I85","v":0},{"$f":"Input!AP33*$I85","v":0},{"$f":"Input!AQ33*$I85","v":0},{"$f":"Input!AR33*$I85","v":0},{"$f":"Input!AS33*$I85","v":0},{"$f":"Input!AT33*$I85","v":0},{"$f":"Input!AU33*$I85","v":0},{"$f":"Input!AV33*$I85","v":0},{"$f":"Input!AW33*$I85","v":0},{"$f":"Input!AX33*$I85","v":0},{"$f":"Input!AY33*$I85","v":0},{"$f":"Input!AZ33*$I85","v":0},{"$f":"Input!BA33*$I85","v":0},{"$f":"Input!BB33*$I85","v":0},{"$f":"Input!BC33*$I85","v":0},{"$f":"Input!BD33*$I85","v":0},{"$f":"Input!BE33*$I85","v":0},{"$f":"Input!BF33*$I85","v":0},{"$f":"Input!BG33*$I85","v":0},{"$f":"Input!BH33*$I85","v":0},{"$f":"Input!BI33*$I85","v":0},{"$f":"Input!BJ33*$I85","v":0},{"$f":"Input!BK33*$I85","v":0},{"$f":"Input!BL33*$I85","v":0},{"$f":"Input!BM33*$I85","v":0},{"$f":"Input!BN33*$I85","v":0},{"$f":"Input!BO33*$I85","v":0},{"$f":"Input!BP33*$I85","v":0},{"$f":"Input!BQ33*$I85","v":0}]
[null,null,23,{"$f":"Input!D34","v":"…"},{"$f":"Input!E34","v":"Operating Expense"},{"$f":"MATCH(E86,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E34=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S34*$I86","v":0},{"$f":"Input!T34*$I86","v":0},{"$f":"Input!U34*$I86","v":0},{"$f":"Input!V34*$I86","v":0},{"$f":"Input!W34*$I86","v":0},{"$f":"Input!X34*$I86","v":0},{"$f":"Input!Y34*$I86","v":0},{"$f":"Input!Z34*$I86","v":0},{"$f":"Input!AA34*$I86","v":0},{"$f":"Input!AB34*$I86","v":0},{"$f":"Input!AC34*$I86","v":0},{"$f":"Input!AD34*$I86","v":0},{"$f":"Input!AE34*$I86","v":0},{"$f":"Input!AF34*$I86","v":0},{"$f":"Input!AG34*$I86","v":0},{"$f":"Input!AH34*$I86","v":0},{"$f":"Input!AI34*$I86","v":0},{"$f":"Input!AJ34*$I86","v":0},{"$f":"Input!AK34*$I86","v":0},{"$f":"Input!AL34*$I86","v":0},{"$f":"Input!AM34*$I86","v":0},{"$f":"Input!AN34*$I86","v":0},{"$f":"Input!AO34*$I86","v":0},{"$f":"Input!AP34*$I86","v":0},{"$f":"Input!AQ34*$I86","v":0},{"$f":"Input!AR34*$I86","v":0},{"$f":"Input!AS34*$I86","v":0},{"$f":"Input!AT34*$I86","v":0},{"$f":"Input!AU34*$I86","v":0},{"$f":"Input!AV34*$I86","v":0},{"$f":"Input!AW34*$I86","v":0},{"$f":"Input!AX34*$I86","v":0},{"$f":"Input!AY34*$I86","v":0},{"$f":"Input!AZ34*$I86","v":0},{"$f":"Input!BA34*$I86","v":0},{"$f":"Input!BB34*$I86","v":0},{"$f":"Input!BC34*$I86","v":0},{"$f":"Input!BD34*$I86","v":0},{"$f":"Input!BE34*$I86","v":0},{"$f":"Input!BF34*$I86","v":0},{"$f":"Input!BG34*$I86","v":0},{"$f":"Input!BH34*$I86","v":0},{"$f":"Input!BI34*$I86","v":0},{"$f":"Input!BJ34*$I86","v":0},{"$f":"Input!BK34*$I86","v":0},{"$f":"Input!BL34*$I86","v":0},{"$f":"Input!BM34*$I86","v":0},{"$f":"Input!BN34*$I86","v":0},{"$f":"Input!BO34*$I86","v":0},{"$f":"Input!BP34*$I86","v":0},{"$f":"Input!BQ34*$I86","v":0}]
[null,null,24,{"$f":"Input!D35","v":"…"},{"$f":"Input!E35","v":"Operating Expense"},{"$f":"MATCH(E87,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E35=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S35*$I87","v":0},{"$f":"Input!T35*$I87","v":0},{"$f":"Input!U35*$I87","v":0},{"$f":"Input!V35*$I87","v":0},{"$f":"Input!W35*$I87","v":0},{"$f":"Input!X35*$I87","v":0},{"$f":"Input!Y35*$I87","v":0},{"$f":"Input!Z35*$I87","v":0},{"$f":"Input!AA35*$I87","v":0},{"$f":"Input!AB35*$I87","v":0},{"$f":"Input!AC35*$I87","v":0},{"$f":"Input!AD35*$I87","v":0},{"$f":"Input!AE35*$I87","v":0},{"$f":"Input!AF35*$I87","v":0},{"$f":"Input!AG35*$I87","v":0},{"$f":"Input!AH35*$I87","v":0},{"$f":"Input!AI35*$I87","v":0},{"$f":"Input!AJ35*$I87","v":0},{"$f":"Input!AK35*$I87","v":0},{"$f":"Input!AL35*$I87","v":0},{"$f":"Input!AM35*$I87","v":0},{"$f":"Input!AN35*$I87","v":0},{"$f":"Input!AO35*$I87","v":0},{"$f":"Input!AP35*$I87","v":0},{"$f":"Input!AQ35*$I87","v":0},{"$f":"Input!AR35*$I87","v":0},{"$f":"Input!AS35*$I87","v":0},{"$f":"Input!AT35*$I87","v":0},{"$f":"Input!AU35*$I87","v":0},{"$f":"Input!AV35*$I87","v":0},{"$f":"Input!AW35*$I87","v":0},{"$f":"Input!AX35*$I87","v":0},{"$f":"Input!AY35*$I87","v":0},{"$f":"Input!AZ35*$I87","v":0},{"$f":"Input!BA35*$I87","v":0},{"$f":"Input!BB35*$I87","v":0},{"$f":"Input!BC35*$I87","v":0},{"$f":"Input!BD35*$I87","v":0},{"$f":"Input!BE35*$I87","v":0},{"$f":"Input!BF35*$I87","v":0},{"$f":"Input!BG35*$I87","v":0},{"$f":"Input!BH35*$I87","v":0},{"$f":"Input!BI35*$I87","v":0},{"$f":"Input!BJ35*$I87","v":0},{"$f":"Input!BK35*$I87","v":0},{"$f":"Input!BL35*$I87","v":0},{"$f":"Input!BM35*$I87","v":0},{"$f":"Input!BN35*$I87","v":0},{"$f":"Input!BO35*$I87","v":0},{"$f":"Input!BP35*$I87","v":0},{"$f":"Input!BQ35*$I87","v":0}]
[null,null,25,{"$f":"Input!D36","v":"…"},{"$f":"Input!E36","v":"Operating Expense"},{"$f":"MATCH(E88,lookups!$C$97:$C$102,0)","v":2},null,{"$f":"IF(Input!$E36=lookups!$C$97,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E36=lookups!$C$97,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S36*$I88","v":0},{"$f":"Input!T36*$I88","v":0},{"$f":"Input!U36*$I88","v":0},{"$f":"Input!V36*$I88","v":0},{"$f":"Input!W36*$I88","v":0},{"$f":"Input!X36*$I88","v":0},{"$f":"Input!Y36*$I88","v":0},{"$f":"Input!Z36*$I88","v":0},{"$f":"Input!AA36*$I88","v":0},{"$f":"Input!AB36*$I88","v":0},{"$f":"Input!AC36*$I88","v":0},{"$f":"Input!AD36*$I88","v":0},{"$f":"Input!AE36*$I88","v":0},{"$f":"Input!AF36*$I88","v":0},{"$f":"Input!AG36*$I88","v":0},{"$f":"Input!AH36*$I88","v":0},{"$f":"Input!AI36*$I88","v":0},{"$f":"Input!AJ36*$I88","v":0},{"$f":"Input!AK36*$I88","v":0},{"$f":"Input!AL36*$I88","v":0},{"$f":"Input!AM36*$I88","v":0},{"$f":"Input!AN36*$I88","v":0},{"$f":"Input!AO36*$I88","v":0},{"$f":"Input!AP36*$I88","v":0},{"$f":"Input!AQ36*$I88","v":0},{"$f":"Input!AR36*$I88","v":0},{"$f":"Input!AS36*$I88","v":0},{"$f":"Input!AT36*$I88","v":0},{"$f":"Input!AU36*$I88","v":0},{"$f":"Input!AV36*$I88","v":0},{"$f":"Input!AW36*$I88","v":0},{"$f":"Input!AX36*$I88","v":0},{"$f":"Input!AY36*$I88","v":0},{"$f":"Input!AZ36*$I88","v":0},{"$f":"Input!BA36*$I88","v":0},{"$f":"Input!BB36*$I88","v":0},{"$f":"Input!BC36*$I88","v":0},{"$f":"Input!BD36*$I88","v":0},{"$f":"Input!BE36*$I88","v":0},{"$f":"Input!BF36*$I88","v":0},{"$f":"Input!BG36*$I88","v":0},{"$f":"Input!BH36*$I88","v":0},{"$f":"Input!BI36*$I88","v":0},{"$f":"Input!BJ36*$I88","v":0},{"$f":"Input!BK36*$I88","v":0},{"$f":"Input!BL36*$I88","v":0},{"$f":"Input!BM36*$I88","v":0},{"$f":"Input!BN36*$I88","v":0},{"$f":"Input!BO36*$I88","v":0},{"$f":"Input!BP36*$I88","v":0},{"$f":"Input!BQ36*$I88","v":0}]
[null,null,null,{"$f":"\"Total \"&D63","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,1000335.1435318992,1100000,null,null,{"$f":"SUM(O64:O88)","v":1010000},{"$f":"SUM(P64:P88)","v":10000},{"$f":"SUM(Q64:Q88)","v":10000},10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C92+1","v":1},{"$f":"INDEX(D$64:D$88,$C93,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C93,1)","v":"Capital"},4,null,{"$f":"Input!L12","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),(1+$H93)^(O$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(P$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Q$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(R$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(S$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(T$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(U$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(V$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(W$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(X$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Y$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Z$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AA$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AB$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AC$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AD$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AE$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AF$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AG$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AH$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AI$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AJ$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AK$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AL$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AM$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AN$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AO$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AP$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AQ$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AR$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AS$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AT$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AU$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AV$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AW$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AX$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AY$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AZ$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BA$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BB$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BC$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BD$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BE$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BF$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BG$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BH$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BI$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BJ$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BK$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BL$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BM$10-$I93),INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H93,lookups!$C$77:$C$87,0),MATCH($I93,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,{"$f":"C93+1","v":2},{"$f":"INDEX(D$64:D$88,$C94,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!L13","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),(1+$H94)^(O$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(P$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Q$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(R$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(S$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(T$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(U$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(V$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(W$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(X$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Y$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Z$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AA$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AB$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AC$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AD$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AE$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AF$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AG$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AH$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AI$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AJ$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AK$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AL$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AM$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AN$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AO$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AP$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AQ$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AR$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AS$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AT$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AU$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AV$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AW$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AX$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AY$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AZ$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BA$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BB$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BC$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BD$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BE$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BF$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BG$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BH$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BI$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BJ$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BK$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BL$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BM$10-$I94),INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H94,lookups!$C$77:$C$87,0),MATCH($I94,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!L14","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(O$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AZ$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BA$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BB$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BC$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BD$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BE$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BF$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BG$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BH$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BI$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BJ$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BK$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BL$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BM$10-$I95),INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H95,lookups!$C$77:$C$87,0),MATCH($I95,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!L15","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),(1+$H96)^(O$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(P$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Q$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(R$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(S$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(T$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(U$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(V$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(W$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(X$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Y$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Z$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AA$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AB$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AC$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AD$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AE$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AF$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AG$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AH$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AI$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AJ$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AK$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AL$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AM$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AN$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AO$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AP$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AQ$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AR$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AS$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AT$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AU$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AV$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AW$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AX$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AY$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AZ$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BA$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BB$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BC$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BD$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BE$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BF$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BG$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BH$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BI$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BJ$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BK$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BL$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BM$10-$I96),INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H96,lookups!$C$77:$C$87,0),MATCH($I96,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!L16","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),(1+$H97)^(O$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(P$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Q$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(R$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(S$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(T$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(U$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(V$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(W$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(X$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Y$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Z$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AA$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AB$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AC$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AD$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AE$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AF$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AG$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AH$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AI$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AJ$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AK$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AL$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AM$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AN$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AO$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AP$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AQ$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AR$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AS$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AT$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AU$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AV$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AW$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AX$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AY$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AZ$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BA$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BB$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BC$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BD$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BE$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BF$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BG$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BH$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BI$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BJ$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BK$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BL$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BM$10-$I97),INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H97,lookups!$C$77:$C$87,0),MATCH($I97,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!L17","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),(1+$H98)^(O$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(P$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Q$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(R$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(S$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(T$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(U$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(V$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(W$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(X$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Y$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Z$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AA$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AB$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AC$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AD$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AE$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AF$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AG$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AH$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AI$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AJ$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AK$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AL$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AM$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AN$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AO$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AP$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AQ$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AR$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AS$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AT$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AU$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AV$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AW$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AX$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AY$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AZ$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BA$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BB$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BC$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BD$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BE$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BF$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BG$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BH$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BI$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BJ$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BK$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BL$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BM$10-$I98),INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H98,lookups!$C$77:$C$87,0),MATCH($I98,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!L18","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),(1+$H99)^(O$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(P$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Q$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(R$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(S$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(T$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(U$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(V$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(W$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(X$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Y$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Z$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AA$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AB$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AC$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AD$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AE$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AF$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AG$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AH$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AI$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AJ$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AK$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AL$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AM$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AN$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AO$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AP$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AQ$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AR$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AS$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AT$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AU$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AV$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AW$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AX$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AY$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AZ$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BA$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BB$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BC$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BD$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BE$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BF$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BG$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BH$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BI$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BJ$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BK$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BL$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BM$10-$I99),INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H99,lookups!$C$77:$C$87,0),MATCH($I99,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!L19","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),(1+$H100)^(O$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(P$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Q$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(R$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(S$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(T$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(U$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(V$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(W$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(X$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Y$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Z$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AA$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AB$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AC$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AD$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AE$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AF$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AG$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AH$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AI$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AJ$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AK$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AL$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AM$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AN$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AO$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AP$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AQ$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AR$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AS$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AT$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AU$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AV$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AW$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AX$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AY$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AZ$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BA$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BB$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BC$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BD$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BE$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BF$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BG$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BH$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BI$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BJ$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BK$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BL$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BM$10-$I100),INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H100,lookups!$C$77:$C$87,0),MATCH($I100,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!L20","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),(1+$H101)^(O$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(P$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Q$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(R$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(S$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(T$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(U$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(V$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(W$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(X$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Y$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Z$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AA$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AB$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AC$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AD$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AE$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AF$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AG$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AH$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AI$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AJ$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AK$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AL$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AM$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AN$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AO$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AP$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AQ$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AR$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AS$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AT$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AU$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AV$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AW$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AX$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AY$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AZ$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BA$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BB$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BC$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BD$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BE$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BF$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BG$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BH$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BI$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BJ$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BK$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BL$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BM$10-$I101),INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H101,lookups!$C$77:$C$87,0),MATCH($I101,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!L21","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),(1+$H102)^(O$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(P$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Q$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(R$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(S$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(T$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(U$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(V$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(W$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(X$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Y$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Z$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AA$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AB$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AC$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AD$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AE$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AF$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AG$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AH$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AI$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AJ$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AK$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AL$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AM$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AN$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AO$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AP$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AQ$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AR$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AS$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AT$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AU$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AV$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AW$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AX$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AY$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AZ$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BA$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BB$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BC$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BD$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BE$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BF$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BG$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BH$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BI$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BJ$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BK$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BL$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BM$10-$I102),INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H102,lookups!$C$77:$C$87,0),MATCH($I102,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!L22","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),(1+$H103)^(O$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(P$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Q$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(R$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(S$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(T$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(U$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(V$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(W$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(X$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Y$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Z$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AA$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AB$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AC$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AD$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AE$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AF$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AG$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AH$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AI$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AJ$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AK$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AL$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AM$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AN$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AO$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AP$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AQ$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AR$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AS$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AT$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AU$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AV$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AW$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AX$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AY$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AZ$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BA$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BB$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BC$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BD$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BE$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BF$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BG$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BH$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BI$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BJ$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BK$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BL$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BM$10-$I103),INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H103,lookups!$C$77:$C$87,0),MATCH($I103,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!L23","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),(1+$H104)^(O$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(P$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Q$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(R$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(S$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(T$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(U$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(V$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(W$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(X$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Y$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Z$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AA$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AB$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AC$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AD$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AE$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AF$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AG$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AH$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AI$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AJ$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AK$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AL$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AM$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AN$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AO$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AP$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AQ$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AR$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AS$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AT$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AU$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AV$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AW$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AX$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AY$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AZ$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BA$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BB$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BC$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BD$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BE$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BF$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BG$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BH$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BI$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BJ$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BK$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BL$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BM$10-$I104),INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H104,lookups!$C$77:$C$87,0),MATCH($I104,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!L24","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),(1+$H105)^(O$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(P$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Q$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(R$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(S$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(T$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(U$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(V$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(W$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(X$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Y$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Z$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AA$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AB$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AC$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AD$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AE$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AF$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AG$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AH$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AI$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AJ$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AK$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AL$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AM$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AN$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AO$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AP$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AQ$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AR$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AS$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AT$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AU$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AV$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AW$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AX$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AY$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AZ$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BA$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BB$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BC$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BD$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BE$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BF$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BG$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BH$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BI$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BJ$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BK$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BL$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BM$10-$I105),INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H105,lookups!$C$77:$C$87,0),MATCH($I105,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!L25","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),(1+$H106)^(O$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(P$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Q$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(R$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(S$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(T$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(U$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(V$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(W$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(X$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Y$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Z$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AA$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AB$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AC$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AD$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AE$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AF$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AG$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AH$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AI$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AJ$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AK$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AL$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AM$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AN$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AO$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AP$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AQ$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AR$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AS$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AT$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AU$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AV$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AW$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AX$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AY$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AZ$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BA$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BB$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BC$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BD$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BE$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BF$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BG$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BH$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BI$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BJ$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BK$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BL$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BM$10-$I106),INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H106,lookups!$C$77:$C$87,0),MATCH($I106,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!L26","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),(1+$H107)^(O$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(P$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Q$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(R$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(S$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(T$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(U$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(V$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(W$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(X$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Y$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Z$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AA$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AB$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AC$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AD$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AE$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AF$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AG$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AH$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AI$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AJ$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AK$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AL$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AM$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AN$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AO$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AP$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AQ$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AR$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AS$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AT$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AU$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AV$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AW$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AX$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AY$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AZ$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BA$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BB$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BC$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BD$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BE$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BF$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BG$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BH$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BI$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BJ$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BK$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BL$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BM$10-$I107),INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H107,lookups!$C$77:$C$87,0),MATCH($I107,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!L27","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),(1+$H108)^(O$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(P$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Q$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(R$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(S$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(T$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(U$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(V$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(W$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(X$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Y$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Z$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AA$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AB$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AC$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AD$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AE$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AF$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AG$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AH$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AI$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AJ$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AK$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AL$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AM$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AN$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AO$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AP$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AQ$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AR$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AS$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AT$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AU$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AV$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AW$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AX$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AY$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AZ$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BA$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BB$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BC$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BD$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BE$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BF$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BG$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BH$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BI$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BJ$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BK$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BL$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BM$10-$I108),INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H108,lookups!$C$77:$C$87,0),MATCH($I108,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!L28","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),(1+$H109)^(O$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(P$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Q$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(R$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(S$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(T$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(U$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(V$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(W$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(X$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Y$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Z$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AA$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AB$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AC$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AD$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AE$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AF$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AG$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AH$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AI$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AJ$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AK$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AL$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AM$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AN$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AO$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AP$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AQ$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AR$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AS$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AT$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AU$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AV$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AW$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AX$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AY$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AZ$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BA$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BB$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BC$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BD$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BE$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BF$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BG$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BH$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BI$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BJ$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BK$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BL$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BM$10-$I109),INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H109,lookups!$C$77:$C$87,0),MATCH($I109,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!L29","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),(1+$H110)^(O$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(P$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Q$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(R$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(S$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(T$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(U$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(V$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(W$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(X$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Y$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Z$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AA$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AB$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AC$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AD$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AE$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AF$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AG$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AH$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AI$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AJ$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AK$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AL$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AM$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AN$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AO$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AP$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AQ$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AR$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AS$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AT$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AU$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AV$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AW$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AX$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AY$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AZ$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BA$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BB$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BC$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BD$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BE$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BF$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BG$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BH$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BI$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BJ$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BK$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BL$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BM$10-$I110),INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H110,lookups!$C$77:$C$87,0),MATCH($I110,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!L30","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),(1+$H111)^(O$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(P$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Q$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(R$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(S$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(T$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(U$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(V$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(W$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(X$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Y$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Z$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AA$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AB$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AC$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AD$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AE$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AF$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AG$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AH$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AI$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AJ$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AK$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AL$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AM$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AN$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AO$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AP$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AQ$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AR$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AS$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AT$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AU$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AV$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AW$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AX$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AY$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AZ$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BA$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BB$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BC$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BD$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BE$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BF$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BG$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BH$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BI$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BJ$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BK$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BL$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BM$10-$I111),INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H111,lookups!$C$77:$C$87,0),MATCH($I111,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!L31","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),(1+$H112)^(O$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(P$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Q$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(R$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(S$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(T$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(U$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(V$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(W$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(X$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Y$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Z$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AA$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AB$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AC$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AD$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AE$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AF$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AG$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AH$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AI$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AJ$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AK$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AL$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AM$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AN$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AO$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AP$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AQ$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AR$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AS$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AT$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AU$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AV$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AW$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AX$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AY$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AZ$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BA$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BB$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BC$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BD$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BE$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BF$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BG$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BH$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BI$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BJ$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BK$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BL$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BM$10-$I112),INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H112,lookups!$C$77:$C$87,0),MATCH($I112,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!L32","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H113),(1+$H113)^(O$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(P$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(Q$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(R$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(S$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(T$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(U$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(V$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(W$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(X$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(Y$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(Z$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AA$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AB$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AC$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AD$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AE$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AF$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AG$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AH$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AI$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AJ$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AK$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AL$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AM$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AN$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AO$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AP$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AQ$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AR$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AS$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AT$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AU$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AV$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AW$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AX$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AY$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(AZ$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BA$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BB$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BC$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BD$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BE$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BF$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BG$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BH$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BI$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BJ$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BK$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BL$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H113),(1+$H113)^(BM$10-$I113),INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H113,lookups!$C$77:$C$87,0),MATCH($I113,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!L33","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H114),(1+$H114)^(O$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(P$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(Q$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(R$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(S$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(T$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(U$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(V$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(W$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(X$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(Y$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(Z$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AA$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AB$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AC$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AD$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AE$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AF$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AG$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AH$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AI$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AJ$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AK$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AL$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AM$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AN$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AO$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AP$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AQ$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AR$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AS$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AT$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AU$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AV$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AW$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AX$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AY$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(AZ$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BA$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BB$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BC$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BD$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BE$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BF$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BG$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BH$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BI$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BJ$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BK$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BL$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H114),(1+$H114)^(BM$10-$I114),INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H114,lookups!$C$77:$C$87,0),MATCH($I114,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!L34","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H115),(1+$H115)^(O$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(P$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(Q$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(R$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(S$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(T$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(U$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(V$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(W$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(X$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(Y$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(Z$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AA$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AB$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AC$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AD$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AE$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AF$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AG$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AH$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AI$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AJ$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AK$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AL$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AM$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AN$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AO$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AP$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AQ$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AR$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AS$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AT$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AU$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AV$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AW$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AX$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AY$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(AZ$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BA$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BB$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BC$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BD$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BE$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BF$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BG$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BH$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BI$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BJ$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BK$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BL$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H115),(1+$H115)^(BM$10-$I115),INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H115,lookups!$C$77:$C$87,0),MATCH($I115,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!L35","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H116),(1+$H116)^(O$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(P$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(Q$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(R$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(S$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(T$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(U$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(V$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(W$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(X$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(Y$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(Z$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AA$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AB$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AC$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AD$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AE$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AF$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AG$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AH$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AI$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AJ$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AK$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AL$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AM$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AN$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AO$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AP$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AQ$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AR$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AS$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AT$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AU$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AV$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AW$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AX$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AY$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(AZ$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BA$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BB$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BC$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BD$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BE$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BF$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BG$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BH$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BI$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BJ$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BK$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BL$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H116),(1+$H116)^(BM$10-$I116),INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H116,lookups!$C$77:$C$87,0),MATCH($I116,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!L36","v":0},{"$f":"Assumptions!$D$16","v":2022},null,null,null,null,null,{"$f":"IF(ISNUMBER($H117),(1+$H117)^(O$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(O$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(P$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(P$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(Q$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(Q$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(R$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(R$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(S$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(S$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(T$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(T$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(U$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(U$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(V$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(V$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(W$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(W$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(X$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(X$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(Y$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(Y$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(Z$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(Z$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AA$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AB$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AC$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AD$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AE$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AF$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AG$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AH$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AI$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AJ$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AK$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AL$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AM$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AN$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AN$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AO$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AO$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AP$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AP$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AQ$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AQ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AR$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AR$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AS$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AS$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AT$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AT$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AU$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AU$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AV$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AV$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AW$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AW$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AX$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AX$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AY$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AY$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(AZ$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(AZ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BA$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BA$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BB$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BB$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BC$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BC$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BD$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BD$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BE$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BE$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BF$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BF$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BG$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BG$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BH$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BH$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BI$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BI$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BJ$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BJ$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BK$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BK$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BL$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BL$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1},{"$f":"IF(ISNUMBER($H117),(1+$H117)^(BM$10-$I117),INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH(BM$10,lookups!$F$76:$BU$76,0))/INDEX(lookups!$F$77:$BU$87,MATCH($H117,lookups!$C$77:$C$87,0),MATCH($I117,lookups!$F$76:$BU$76,0)))","v":1}]
[null,null,null,{"$f":"\"Total \"&D92","v":"Total Escalation Factors"}]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[null,null,{"$f":"C121+1","v":1},{"$f":"INDEX(D$64:D$88,$C122,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C122,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O122:BM122,$O$12:$BM$12)","v":931304.74753316026},{"$f":"SUM(O122:BM122)","v":1000000},null,null,{"$f":"O64*O93","v":1000000},{"$f":"P64*P93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C122+1","v":2},{"$f":"INDEX(D$64:D$88,$C123,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O123:BM123,$O$12:$BM$12)","v":69030.395998738953},{"$f":"SUM(O123:BM123)","v":100000},null,null,{"$f":"O65*O94","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"O67*O96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O69*O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O71*O100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O73*O102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O75*O104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O77*O106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O79*O108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O81*O110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O83*O112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O84*O113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O85*O114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O86*O115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O87*O116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O88*O117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D121","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,1000335.1435318992,1100000,null,null,{"$f":"SUM(O122:O146)","v":1010000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU122:AU146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[null,null,{"$f":"C151+1","v":1},{"$f":"INDEX(D$64:D$88,$C152,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C152,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O152:BM152,$O$12:$BM$12)","v":0},{"$f":"SUM(O152:BM152)","v":0},null,null,{"$f":"O122*($F152<=2)","v":0},{"$f":"P122*($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]
[null,null,{"$f":"C152+1","v":2},{"$f":"INDEX(D$64:D$88,$C153,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O153:BM153,$O$12:$BM$12)","v":69030.395998738953},{"$f":"SUM(O153:BM153)","v":100000},null,null,{"$f":"O123*($F153<=2)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,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,4,"…","Operating Savings",1,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,5,"…","Operating Expense",2,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,6,"…","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,7,"…","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,8,"…","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,9,"…","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,10,"…","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,11,"…","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,12,"…","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,13,"…","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,14,"…","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,15,"…","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,16,"…","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,17,"…","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,18,"…","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,19,"…","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,20,"…","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,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O142*($F172<=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,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O143*($F173<=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,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O144*($F174<=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,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O145*($F175<=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,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O146*($F176<=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,{"$f":"\"Total \"&D151","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,69030.395998738953,100000,null,null,{"$f":"SUM(O152:O176)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU152:AU176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD","AFUDC"]
[null,null,{"$f":"C182+1","v":1},{"$f":"INDEX(D$64:D$88,$C183,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C183,1)","v":"Capital"},4,null,{"$f":"Input!J12","v":10},{"$f":"Input!G12","v":"2022-01-01"},{"$f":"L1001","v":0},{"$f":"SUMPRODUCT(O183:BM183,$O$12:$BM$12)","v":931304.74753316026},{"$f":"SUM(O183:BM183)","v":1000000},null,null,{"$f":"(SUM($N122:O122)-SUM($N183:N183)+$J183)*IF($F183>=5,O$10>=YEAR($I183),1)*($F183>=3)","v":1000000},{"$f":"(SUM($N122:P122)-SUM($N183:O183)+$J183)*IF($F183>=5,P$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N183:P183)+$J183)*IF($F183>=5,Q$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N183:Q183)+$J183)*IF($F183>=5,R$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N183:R183)+$J183)*IF($F183>=5,S$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N183:S183)+$J183)*IF($F183>=5,T$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N183:T183)+$J183)*IF($F183>=5,U$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N183:U183)+$J183)*IF($F183>=5,V$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N183:V183)+$J183)*IF($F183>=5,W$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N183:W183)+$J183)*IF($F183>=5,X$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N183:X183)+$J183)*IF($F183>=5,Y$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N183:Y183)+$J183)*IF($F183>=5,Z$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N183:Z183)+$J183)*IF($F183>=5,AA$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N183:AA183)+$J183)*IF($F183>=5,AB$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N183:AB183)+$J183)*IF($F183>=5,AC$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N183:AC183)+$J183)*IF($F183>=5,AD$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N183:AD183)+$J183)*IF($F183>=5,AE$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N183:AE183)+$J183)*IF($F183>=5,AF$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N183:AF183)+$J183)*IF($F183>=5,AG$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N183:AG183)+$J183)*IF($F183>=5,AH$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N183:AH183)+$J183)*IF($F183>=5,AI$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N183:AI183)+$J183)*IF($F183>=5,AJ$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N183:AJ183)+$J183)*IF($F183>=5,AK$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N183:AK183)+$J183)*IF($F183>=5,AL$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N183:AL183)+$J183)*IF($F183>=5,AM$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N183:AM183)+$J183)*IF($F183>=5,AN$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N183:AN183)+$J183)*IF($F183>=5,AO$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N183:AO183)+$J183)*IF($F183>=5,AP$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N183:AP183)+$J183)*IF($F183>=5,AQ$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N183:AQ183)+$J183)*IF($F183>=5,AR$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N183:AR183)+$J183)*IF($F183>=5,AS$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N183:AS183)+$J183)*IF($F183>=5,AT$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N183:AT183)+$J183)*IF($F183>=5,AU$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N183:AU183)+$J183)*IF($F183>=5,AV$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N183:AV183)+$J183)*IF($F183>=5,AW$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N183:AW183)+$J183)*IF($F183>=5,AX$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N183:AX183)+$J183)*IF($F183>=5,AY$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AZ122)-SUM($N183:AY183)+$J183)*IF($F183>=5,AZ$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BA122)-SUM($N183:AZ183)+$J183)*IF($F183>=5,BA$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BB122)-SUM($N183:BA183)+$J183)*IF($F183>=5,BB$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BC122)-SUM($N183:BB183)+$J183)*IF($F183>=5,BC$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BD122)-SUM($N183:BC183)+$J183)*IF($F183>=5,BD$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BE122)-SUM($N183:BD183)+$J183)*IF($F183>=5,BE$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BF122)-SUM($N183:BE183)+$J183)*IF($F183>=5,BF$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BG122)-SUM($N183:BF183)+$J183)*IF($F183>=5,BG$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BH122)-SUM($N183:BG183)+$J183)*IF($F183>=5,BH$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BI122)-SUM($N183:BH183)+$J183)*IF($F183>=5,BI$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BJ122)-SUM($N183:BI183)+$J183)*IF($F183>=5,BJ$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BK122)-SUM($N183:BJ183)+$J183)*IF($F183>=5,BK$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BL122)-SUM($N183:BK183)+$J183)*IF($F183>=5,BL$10>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BM122)-SUM($N183:BL183)+$J183)*IF($F183>=5,BM$10>=YEAR($I183),1)*($F183>=3)","v":0}]
[null,null,{"$f":"C183+1","v":2},{"$f":"INDEX(D$64:D$88,$C184,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!J13","v":10},{"$f":"Input!G13","v":"2022-01-01"},0,{"$f":"SUMPRODUCT(O184:BM184,$O$12:$BM$12)","v":0},{"$f":"SUM(O184:BM184)","v":0},null,null,{"$f":"(SUM($N123:O123)-SUM($N184:N184)+$J184)*IF($F184>=5,O$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N184:O184)+$J184)*IF($F184>=5,P$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N184:P184)+$J184)*IF($F184>=5,Q$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N184:Q184)+$J184)*IF($F184>=5,R$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N184:R184)+$J184)*IF($F184>=5,S$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N184:S184)+$J184)*IF($F184>=5,T$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N184:T184)+$J184)*IF($F184>=5,U$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N184:U184)+$J184)*IF($F184>=5,V$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N184:V184)+$J184)*IF($F184>=5,W$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N184:W184)+$J184)*IF($F184>=5,X$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N184:X184)+$J184)*IF($F184>=5,Y$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N184:Y184)+$J184)*IF($F184>=5,Z$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N184:Z184)+$J184)*IF($F184>=5,AA$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N184:AA184)+$J184)*IF($F184>=5,AB$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N184:AB184)+$J184)*IF($F184>=5,AC$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N184:AC184)+$J184)*IF($F184>=5,AD$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N184:AD184)+$J184)*IF($F184>=5,AE$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N184:AE184)+$J184)*IF($F184>=5,AF$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N184:AF184)+$J184)*IF($F184>=5,AG$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N184:AG184)+$J184)*IF($F184>=5,AH$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N184:AH184)+$J184)*IF($F184>=5,AI$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N184:AI184)+$J184)*IF($F184>=5,AJ$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N184:AJ184)+$J184)*IF($F184>=5,AK$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N184:AK184)+$J184)*IF($F184>=5,AL$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N184:AL184)+$J184)*IF($F184>=5,AM$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N184:AM184)+$J184)*IF($F184>=5,AN$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N184:AN184)+$J184)*IF($F184>=5,AO$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N184:AO184)+$J184)*IF($F184>=5,AP$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N184:AP184)+$J184)*IF($F184>=5,AQ$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N184:AQ184)+$J184)*IF($F184>=5,AR$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N184:AR184)+$J184)*IF($F184>=5,AS$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N184:AS184)+$J184)*IF($F184>=5,AT$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N184:AT184)+$J184)*IF($F184>=5,AU$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N184:AU184)+$J184)*IF($F184>=5,AV$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N184:AV184)+$J184)*IF($F184>=5,AW$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N184:AW184)+$J184)*IF($F184>=5,AX$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N184:AX184)+$J184)*IF($F184>=5,AY$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AZ123)-SUM($N184:AY184)+$J184)*IF($F184>=5,AZ$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BA123)-SUM($N184:AZ184)+$J184)*IF($F184>=5,BA$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BB123)-SUM($N184:BA184)+$J184)*IF($F184>=5,BB$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BC123)-SUM($N184:BB184)+$J184)*IF($F184>=5,BC$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BD123)-SUM($N184:BC184)+$J184)*IF($F184>=5,BD$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BE123)-SUM($N184:BD184)+$J184)*IF($F184>=5,BE$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BF123)-SUM($N184:BE184)+$J184)*IF($F184>=5,BF$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BG123)-SUM($N184:BF184)+$J184)*IF($F184>=5,BG$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BH123)-SUM($N184:BG184)+$J184)*IF($F184>=5,BH$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BI123)-SUM($N184:BH184)+$J184)*IF($F184>=5,BI$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BJ123)-SUM($N184:BI184)+$J184)*IF($F184>=5,BJ$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BK123)-SUM($N184:BJ184)+$J184)*IF($F184>=5,BK$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BL123)-SUM($N184:BK184)+$J184)*IF($F184>=5,BL$10>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BM123)-SUM($N184:BL184)+$J184)*IF($F184>=5,BM$10>=YEAR($I184),1)*($F184>=3)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!J14","v":10},{"$f":"Input!G14","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N185:N185)+$J185)*IF($F185>=5,O$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N185:O185)+$J185)*IF($F185>=5,P$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185)+$J185)*IF($F185>=5,Q$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N185:Q185)+$J185)*IF($F185>=5,R$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185)+$J185)*IF($F185>=5,S$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185)+$J185)*IF($F185>=5,T$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185)+$J185)*IF($F185>=5,U$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185)+$J185)*IF($F185>=5,V$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185)+$J185)*IF($F185>=5,W$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185)+$J185)*IF($F185>=5,X$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185)+$J185)*IF($F185>=5,Y$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185)+$J185)*IF($F185>=5,Z$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185)+$J185)*IF($F185>=5,AA$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185)+$J185)*IF($F185>=5,AB$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185)+$J185)*IF($F185>=5,AC$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185)+$J185)*IF($F185>=5,AD$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185)+$J185)*IF($F185>=5,AE$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185)+$J185)*IF($F185>=5,AF$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185)+$J185)*IF($F185>=5,AG$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185)+$J185)*IF($F185>=5,AH$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185)+$J185)*IF($F185>=5,AI$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185)+$J185)*IF($F185>=5,AJ$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185)+$J185)*IF($F185>=5,AK$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185)+$J185)*IF($F185>=5,AL$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185)+$J185)*IF($F185>=5,AM$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185)+$J185)*IF($F185>=5,AN$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185)+$J185)*IF($F185>=5,AO$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185)+$J185)*IF($F185>=5,AP$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185)+$J185)*IF($F185>=5,AQ$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185)+$J185)*IF($F185>=5,AR$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185)+$J185)*IF($F185>=5,AS$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185)+$J185)*IF($F185>=5,AT$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185)+$J185)*IF($F185>=5,AU$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185)+$J185)*IF($F185>=5,AV$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185)+$J185)*IF($F185>=5,AW$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185)+$J185)*IF($F185>=5,AX$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185)+$J185)*IF($F185>=5,AY$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N185:AY185)+$J185)*IF($F185>=5,AZ$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N185:AZ185)+$J185)*IF($F185>=5,BA$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N185:BA185)+$J185)*IF($F185>=5,BB$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N185:BB185)+$J185)*IF($F185>=5,BC$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N185:BC185)+$J185)*IF($F185>=5,BD$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N185:BD185)+$J185)*IF($F185>=5,BE$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N185:BE185)+$J185)*IF($F185>=5,BF$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N185:BF185)+$J185)*IF($F185>=5,BG$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N185:BG185)+$J185)*IF($F185>=5,BH$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N185:BH185)+$J185)*IF($F185>=5,BI$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N185:BI185)+$J185)*IF($F185>=5,BJ$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N185:BJ185)+$J185)*IF($F185>=5,BK$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N185:BK185)+$J185)*IF($F185>=5,BL$10>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N185:BL185)+$J185)*IF($F185>=5,BM$10>=YEAR($I185),1)*($F185>=3)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!J15","v":10},{"$f":"Input!G15","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N186:N186)+$J186)*IF($F186>=5,O$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N186:O186)+$J186)*IF($F186>=5,P$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186)+$J186)*IF($F186>=5,Q$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N186:Q186)+$J186)*IF($F186>=5,R$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186)+$J186)*IF($F186>=5,S$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186)+$J186)*IF($F186>=5,T$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186)+$J186)*IF($F186>=5,U$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186)+$J186)*IF($F186>=5,V$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186)+$J186)*IF($F186>=5,W$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186)+$J186)*IF($F186>=5,X$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186)+$J186)*IF($F186>=5,Y$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186)+$J186)*IF($F186>=5,Z$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186)+$J186)*IF($F186>=5,AA$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186)+$J186)*IF($F186>=5,AB$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186)+$J186)*IF($F186>=5,AC$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186)+$J186)*IF($F186>=5,AD$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186)+$J186)*IF($F186>=5,AE$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186)+$J186)*IF($F186>=5,AF$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186)+$J186)*IF($F186>=5,AG$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186)+$J186)*IF($F186>=5,AH$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186)+$J186)*IF($F186>=5,AI$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186)+$J186)*IF($F186>=5,AJ$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186)+$J186)*IF($F186>=5,AK$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186)+$J186)*IF($F186>=5,AL$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186)+$J186)*IF($F186>=5,AM$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186)+$J186)*IF($F186>=5,AN$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186)+$J186)*IF($F186>=5,AO$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186)+$J186)*IF($F186>=5,AP$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186)+$J186)*IF($F186>=5,AQ$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186)+$J186)*IF($F186>=5,AR$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186)+$J186)*IF($F186>=5,AS$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186)+$J186)*IF($F186>=5,AT$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186)+$J186)*IF($F186>=5,AU$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186)+$J186)*IF($F186>=5,AV$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186)+$J186)*IF($F186>=5,AW$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186)+$J186)*IF($F186>=5,AX$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186)+$J186)*IF($F186>=5,AY$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N186:AY186)+$J186)*IF($F186>=5,AZ$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N186:AZ186)+$J186)*IF($F186>=5,BA$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N186:BA186)+$J186)*IF($F186>=5,BB$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N186:BB186)+$J186)*IF($F186>=5,BC$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N186:BC186)+$J186)*IF($F186>=5,BD$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N186:BD186)+$J186)*IF($F186>=5,BE$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N186:BE186)+$J186)*IF($F186>=5,BF$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N186:BF186)+$J186)*IF($F186>=5,BG$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N186:BG186)+$J186)*IF($F186>=5,BH$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N186:BH186)+$J186)*IF($F186>=5,BI$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N186:BI186)+$J186)*IF($F186>=5,BJ$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N186:BJ186)+$J186)*IF($F186>=5,BK$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N186:BK186)+$J186)*IF($F186>=5,BL$10>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N186:BL186)+$J186)*IF($F186>=5,BM$10>=YEAR($I186),1)*($F186>=3)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!J16","v":10},{"$f":"Input!G16","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N187:N187)+$J187)*IF($F187>=5,O$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N187:O187)+$J187)*IF($F187>=5,P$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187)+$J187)*IF($F187>=5,Q$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N187:Q187)+$J187)*IF($F187>=5,R$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187)+$J187)*IF($F187>=5,S$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187)+$J187)*IF($F187>=5,T$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187)+$J187)*IF($F187>=5,U$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187)+$J187)*IF($F187>=5,V$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187)+$J187)*IF($F187>=5,W$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187)+$J187)*IF($F187>=5,X$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187)+$J187)*IF($F187>=5,Y$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187)+$J187)*IF($F187>=5,Z$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187)+$J187)*IF($F187>=5,AA$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187)+$J187)*IF($F187>=5,AB$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187)+$J187)*IF($F187>=5,AC$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187)+$J187)*IF($F187>=5,AD$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187)+$J187)*IF($F187>=5,AE$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187)+$J187)*IF($F187>=5,AF$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187)+$J187)*IF($F187>=5,AG$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187)+$J187)*IF($F187>=5,AH$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187)+$J187)*IF($F187>=5,AI$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187)+$J187)*IF($F187>=5,AJ$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187)+$J187)*IF($F187>=5,AK$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187)+$J187)*IF($F187>=5,AL$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187)+$J187)*IF($F187>=5,AM$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187)+$J187)*IF($F187>=5,AN$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187)+$J187)*IF($F187>=5,AO$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187)+$J187)*IF($F187>=5,AP$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187)+$J187)*IF($F187>=5,AQ$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187)+$J187)*IF($F187>=5,AR$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187)+$J187)*IF($F187>=5,AS$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187)+$J187)*IF($F187>=5,AT$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187)+$J187)*IF($F187>=5,AU$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187)+$J187)*IF($F187>=5,AV$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187)+$J187)*IF($F187>=5,AW$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187)+$J187)*IF($F187>=5,AX$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187)+$J187)*IF($F187>=5,AY$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N187:AY187)+$J187)*IF($F187>=5,AZ$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N187:AZ187)+$J187)*IF($F187>=5,BA$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N187:BA187)+$J187)*IF($F187>=5,BB$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N187:BB187)+$J187)*IF($F187>=5,BC$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N187:BC187)+$J187)*IF($F187>=5,BD$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N187:BD187)+$J187)*IF($F187>=5,BE$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N187:BE187)+$J187)*IF($F187>=5,BF$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N187:BF187)+$J187)*IF($F187>=5,BG$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N187:BG187)+$J187)*IF($F187>=5,BH$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N187:BH187)+$J187)*IF($F187>=5,BI$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N187:BI187)+$J187)*IF($F187>=5,BJ$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N187:BJ187)+$J187)*IF($F187>=5,BK$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N187:BK187)+$J187)*IF($F187>=5,BL$10>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N187:BL187)+$J187)*IF($F187>=5,BM$10>=YEAR($I187),1)*($F187>=3)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!J17","v":10},{"$f":"Input!G17","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N188:N188)+$J188)*IF($F188>=5,O$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N188:O188)+$J188)*IF($F188>=5,P$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188)+$J188)*IF($F188>=5,Q$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N188:Q188)+$J188)*IF($F188>=5,R$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188)+$J188)*IF($F188>=5,S$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188)+$J188)*IF($F188>=5,T$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188)+$J188)*IF($F188>=5,U$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188)+$J188)*IF($F188>=5,V$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188)+$J188)*IF($F188>=5,W$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188)+$J188)*IF($F188>=5,X$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188)+$J188)*IF($F188>=5,Y$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188)+$J188)*IF($F188>=5,Z$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188)+$J188)*IF($F188>=5,AA$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188)+$J188)*IF($F188>=5,AB$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188)+$J188)*IF($F188>=5,AC$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188)+$J188)*IF($F188>=5,AD$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188)+$J188)*IF($F188>=5,AE$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188)+$J188)*IF($F188>=5,AF$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188)+$J188)*IF($F188>=5,AG$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188)+$J188)*IF($F188>=5,AH$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188)+$J188)*IF($F188>=5,AI$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188)+$J188)*IF($F188>=5,AJ$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188)+$J188)*IF($F188>=5,AK$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188)+$J188)*IF($F188>=5,AL$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188)+$J188)*IF($F188>=5,AM$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188)+$J188)*IF($F188>=5,AN$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188)+$J188)*IF($F188>=5,AO$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188)+$J188)*IF($F188>=5,AP$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188)+$J188)*IF($F188>=5,AQ$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188)+$J188)*IF($F188>=5,AR$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188)+$J188)*IF($F188>=5,AS$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188)+$J188)*IF($F188>=5,AT$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188)+$J188)*IF($F188>=5,AU$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188)+$J188)*IF($F188>=5,AV$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188)+$J188)*IF($F188>=5,AW$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188)+$J188)*IF($F188>=5,AX$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188)+$J188)*IF($F188>=5,AY$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N188:AY188)+$J188)*IF($F188>=5,AZ$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N188:AZ188)+$J188)*IF($F188>=5,BA$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N188:BA188)+$J188)*IF($F188>=5,BB$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N188:BB188)+$J188)*IF($F188>=5,BC$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N188:BC188)+$J188)*IF($F188>=5,BD$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N188:BD188)+$J188)*IF($F188>=5,BE$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N188:BE188)+$J188)*IF($F188>=5,BF$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N188:BF188)+$J188)*IF($F188>=5,BG$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N188:BG188)+$J188)*IF($F188>=5,BH$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N188:BH188)+$J188)*IF($F188>=5,BI$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N188:BI188)+$J188)*IF($F188>=5,BJ$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N188:BJ188)+$J188)*IF($F188>=5,BK$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N188:BK188)+$J188)*IF($F188>=5,BL$10>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N188:BL188)+$J188)*IF($F188>=5,BM$10>=YEAR($I188),1)*($F188>=3)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!J18","v":10},{"$f":"Input!G18","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N189:N189)+$J189)*IF($F189>=5,O$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N189:O189)+$J189)*IF($F189>=5,P$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189)+$J189)*IF($F189>=5,Q$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N189:Q189)+$J189)*IF($F189>=5,R$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189)+$J189)*IF($F189>=5,S$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189)+$J189)*IF($F189>=5,T$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189)+$J189)*IF($F189>=5,U$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189)+$J189)*IF($F189>=5,V$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189)+$J189)*IF($F189>=5,W$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189)+$J189)*IF($F189>=5,X$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189)+$J189)*IF($F189>=5,Y$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189)+$J189)*IF($F189>=5,Z$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189)+$J189)*IF($F189>=5,AA$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189)+$J189)*IF($F189>=5,AB$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189)+$J189)*IF($F189>=5,AC$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189)+$J189)*IF($F189>=5,AD$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189)+$J189)*IF($F189>=5,AE$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189)+$J189)*IF($F189>=5,AF$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189)+$J189)*IF($F189>=5,AG$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189)+$J189)*IF($F189>=5,AH$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189)+$J189)*IF($F189>=5,AI$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189)+$J189)*IF($F189>=5,AJ$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189)+$J189)*IF($F189>=5,AK$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189)+$J189)*IF($F189>=5,AL$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189)+$J189)*IF($F189>=5,AM$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189)+$J189)*IF($F189>=5,AN$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189)+$J189)*IF($F189>=5,AO$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189)+$J189)*IF($F189>=5,AP$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189)+$J189)*IF($F189>=5,AQ$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189)+$J189)*IF($F189>=5,AR$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189)+$J189)*IF($F189>=5,AS$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189)+$J189)*IF($F189>=5,AT$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189)+$J189)*IF($F189>=5,AU$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189)+$J189)*IF($F189>=5,AV$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189)+$J189)*IF($F189>=5,AW$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189)+$J189)*IF($F189>=5,AX$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189)+$J189)*IF($F189>=5,AY$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N189:AY189)+$J189)*IF($F189>=5,AZ$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N189:AZ189)+$J189)*IF($F189>=5,BA$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N189:BA189)+$J189)*IF($F189>=5,BB$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N189:BB189)+$J189)*IF($F189>=5,BC$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N189:BC189)+$J189)*IF($F189>=5,BD$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N189:BD189)+$J189)*IF($F189>=5,BE$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N189:BE189)+$J189)*IF($F189>=5,BF$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N189:BF189)+$J189)*IF($F189>=5,BG$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N189:BG189)+$J189)*IF($F189>=5,BH$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N189:BH189)+$J189)*IF($F189>=5,BI$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N189:BI189)+$J189)*IF($F189>=5,BJ$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N189:BJ189)+$J189)*IF($F189>=5,BK$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N189:BK189)+$J189)*IF($F189>=5,BL$10>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N189:BL189)+$J189)*IF($F189>=5,BM$10>=YEAR($I189),1)*($F189>=3)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!J19","v":10},{"$f":"Input!G19","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N190:N190)+$J190)*IF($F190>=5,O$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N190:O190)+$J190)*IF($F190>=5,P$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190)+$J190)*IF($F190>=5,Q$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N190:Q190)+$J190)*IF($F190>=5,R$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190)+$J190)*IF($F190>=5,S$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190)+$J190)*IF($F190>=5,T$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190)+$J190)*IF($F190>=5,U$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190)+$J190)*IF($F190>=5,V$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190)+$J190)*IF($F190>=5,W$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190)+$J190)*IF($F190>=5,X$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190)+$J190)*IF($F190>=5,Y$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190)+$J190)*IF($F190>=5,Z$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190)+$J190)*IF($F190>=5,AA$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190)+$J190)*IF($F190>=5,AB$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190)+$J190)*IF($F190>=5,AC$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190)+$J190)*IF($F190>=5,AD$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190)+$J190)*IF($F190>=5,AE$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190)+$J190)*IF($F190>=5,AF$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190)+$J190)*IF($F190>=5,AG$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190)+$J190)*IF($F190>=5,AH$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190)+$J190)*IF($F190>=5,AI$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190)+$J190)*IF($F190>=5,AJ$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190)+$J190)*IF($F190>=5,AK$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190)+$J190)*IF($F190>=5,AL$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190)+$J190)*IF($F190>=5,AM$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190)+$J190)*IF($F190>=5,AN$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190)+$J190)*IF($F190>=5,AO$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190)+$J190)*IF($F190>=5,AP$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190)+$J190)*IF($F190>=5,AQ$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190)+$J190)*IF($F190>=5,AR$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190)+$J190)*IF($F190>=5,AS$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190)+$J190)*IF($F190>=5,AT$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190)+$J190)*IF($F190>=5,AU$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190)+$J190)*IF($F190>=5,AV$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190)+$J190)*IF($F190>=5,AW$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190)+$J190)*IF($F190>=5,AX$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190)+$J190)*IF($F190>=5,AY$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N190:AY190)+$J190)*IF($F190>=5,AZ$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N190:AZ190)+$J190)*IF($F190>=5,BA$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N190:BA190)+$J190)*IF($F190>=5,BB$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N190:BB190)+$J190)*IF($F190>=5,BC$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N190:BC190)+$J190)*IF($F190>=5,BD$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N190:BD190)+$J190)*IF($F190>=5,BE$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N190:BE190)+$J190)*IF($F190>=5,BF$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N190:BF190)+$J190)*IF($F190>=5,BG$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N190:BG190)+$J190)*IF($F190>=5,BH$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N190:BH190)+$J190)*IF($F190>=5,BI$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N190:BI190)+$J190)*IF($F190>=5,BJ$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N190:BJ190)+$J190)*IF($F190>=5,BK$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N190:BK190)+$J190)*IF($F190>=5,BL$10>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N190:BL190)+$J190)*IF($F190>=5,BM$10>=YEAR($I190),1)*($F190>=3)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!J20","v":10},{"$f":"Input!G20","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N191:N191)+$J191)*IF($F191>=5,O$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N191:O191)+$J191)*IF($F191>=5,P$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191)+$J191)*IF($F191>=5,Q$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191)+$J191)*IF($F191>=5,R$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191)+$J191)*IF($F191>=5,S$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191)+$J191)*IF($F191>=5,T$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191)+$J191)*IF($F191>=5,U$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191)+$J191)*IF($F191>=5,V$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191)+$J191)*IF($F191>=5,W$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191)+$J191)*IF($F191>=5,X$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191)+$J191)*IF($F191>=5,Y$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191)+$J191)*IF($F191>=5,Z$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191)+$J191)*IF($F191>=5,AA$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191)+$J191)*IF($F191>=5,AB$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191)+$J191)*IF($F191>=5,AC$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191)+$J191)*IF($F191>=5,AD$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191)+$J191)*IF($F191>=5,AE$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191)+$J191)*IF($F191>=5,AF$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191)+$J191)*IF($F191>=5,AG$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191)+$J191)*IF($F191>=5,AH$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191)+$J191)*IF($F191>=5,AI$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191)+$J191)*IF($F191>=5,AJ$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191)+$J191)*IF($F191>=5,AK$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191)+$J191)*IF($F191>=5,AL$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191)+$J191)*IF($F191>=5,AM$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191)+$J191)*IF($F191>=5,AN$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191)+$J191)*IF($F191>=5,AO$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191)+$J191)*IF($F191>=5,AP$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191)+$J191)*IF($F191>=5,AQ$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191)+$J191)*IF($F191>=5,AR$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191)+$J191)*IF($F191>=5,AS$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191)+$J191)*IF($F191>=5,AT$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191)+$J191)*IF($F191>=5,AU$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191)+$J191)*IF($F191>=5,AV$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191)+$J191)*IF($F191>=5,AW$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191)+$J191)*IF($F191>=5,AX$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191)+$J191)*IF($F191>=5,AY$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N191:AY191)+$J191)*IF($F191>=5,AZ$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N191:AZ191)+$J191)*IF($F191>=5,BA$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N191:BA191)+$J191)*IF($F191>=5,BB$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N191:BB191)+$J191)*IF($F191>=5,BC$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N191:BC191)+$J191)*IF($F191>=5,BD$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N191:BD191)+$J191)*IF($F191>=5,BE$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N191:BE191)+$J191)*IF($F191>=5,BF$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N191:BF191)+$J191)*IF($F191>=5,BG$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N191:BG191)+$J191)*IF($F191>=5,BH$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N191:BH191)+$J191)*IF($F191>=5,BI$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N191:BI191)+$J191)*IF($F191>=5,BJ$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N191:BJ191)+$J191)*IF($F191>=5,BK$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N191:BK191)+$J191)*IF($F191>=5,BL$10>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N191:BL191)+$J191)*IF($F191>=5,BM$10>=YEAR($I191),1)*($F191>=3)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!J21","v":10},{"$f":"Input!G21","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N192:N192)+$J192)*IF($F192>=5,O$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N192:O192)+$J192)*IF($F192>=5,P$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192)+$J192)*IF($F192>=5,Q$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N192:Q192)+$J192)*IF($F192>=5,R$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192)+$J192)*IF($F192>=5,S$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192)+$J192)*IF($F192>=5,T$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192)+$J192)*IF($F192>=5,U$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192)+$J192)*IF($F192>=5,V$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192)+$J192)*IF($F192>=5,W$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192)+$J192)*IF($F192>=5,X$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192)+$J192)*IF($F192>=5,Y$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192)+$J192)*IF($F192>=5,Z$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192)+$J192)*IF($F192>=5,AA$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192)+$J192)*IF($F192>=5,AB$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192)+$J192)*IF($F192>=5,AC$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192)+$J192)*IF($F192>=5,AD$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192)+$J192)*IF($F192>=5,AE$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192)+$J192)*IF($F192>=5,AF$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192)+$J192)*IF($F192>=5,AG$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192)+$J192)*IF($F192>=5,AH$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192)+$J192)*IF($F192>=5,AI$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192)+$J192)*IF($F192>=5,AJ$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192)+$J192)*IF($F192>=5,AK$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192)+$J192)*IF($F192>=5,AL$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192)+$J192)*IF($F192>=5,AM$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192)+$J192)*IF($F192>=5,AN$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192)+$J192)*IF($F192>=5,AO$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192)+$J192)*IF($F192>=5,AP$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192)+$J192)*IF($F192>=5,AQ$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192)+$J192)*IF($F192>=5,AR$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192)+$J192)*IF($F192>=5,AS$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192)+$J192)*IF($F192>=5,AT$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192)+$J192)*IF($F192>=5,AU$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192)+$J192)*IF($F192>=5,AV$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192)+$J192)*IF($F192>=5,AW$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192)+$J192)*IF($F192>=5,AX$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192)+$J192)*IF($F192>=5,AY$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N192:AY192)+$J192)*IF($F192>=5,AZ$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N192:AZ192)+$J192)*IF($F192>=5,BA$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N192:BA192)+$J192)*IF($F192>=5,BB$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N192:BB192)+$J192)*IF($F192>=5,BC$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N192:BC192)+$J192)*IF($F192>=5,BD$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N192:BD192)+$J192)*IF($F192>=5,BE$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N192:BE192)+$J192)*IF($F192>=5,BF$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N192:BF192)+$J192)*IF($F192>=5,BG$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N192:BG192)+$J192)*IF($F192>=5,BH$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N192:BH192)+$J192)*IF($F192>=5,BI$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N192:BI192)+$J192)*IF($F192>=5,BJ$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N192:BJ192)+$J192)*IF($F192>=5,BK$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N192:BK192)+$J192)*IF($F192>=5,BL$10>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N192:BL192)+$J192)*IF($F192>=5,BM$10>=YEAR($I192),1)*($F192>=3)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!J22","v":10},{"$f":"Input!G22","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N193:N193)+$J193)*IF($F193>=5,O$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N193:O193)+$J193)*IF($F193>=5,P$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193)+$J193)*IF($F193>=5,Q$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N193:Q193)+$J193)*IF($F193>=5,R$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N193:R193)+$J193)*IF($F193>=5,S$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193)+$J193)*IF($F193>=5,T$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193)+$J193)*IF($F193>=5,U$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193)+$J193)*IF($F193>=5,V$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193)+$J193)*IF($F193>=5,W$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193)+$J193)*IF($F193>=5,X$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193)+$J193)*IF($F193>=5,Y$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193)+$J193)*IF($F193>=5,Z$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193)+$J193)*IF($F193>=5,AA$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193)+$J193)*IF($F193>=5,AB$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193)+$J193)*IF($F193>=5,AC$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193)+$J193)*IF($F193>=5,AD$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193)+$J193)*IF($F193>=5,AE$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193)+$J193)*IF($F193>=5,AF$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193)+$J193)*IF($F193>=5,AG$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193)+$J193)*IF($F193>=5,AH$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193)+$J193)*IF($F193>=5,AI$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193)+$J193)*IF($F193>=5,AJ$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193)+$J193)*IF($F193>=5,AK$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193)+$J193)*IF($F193>=5,AL$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193)+$J193)*IF($F193>=5,AM$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193)+$J193)*IF($F193>=5,AN$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193)+$J193)*IF($F193>=5,AO$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193)+$J193)*IF($F193>=5,AP$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193)+$J193)*IF($F193>=5,AQ$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193)+$J193)*IF($F193>=5,AR$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193)+$J193)*IF($F193>=5,AS$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193)+$J193)*IF($F193>=5,AT$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193)+$J193)*IF($F193>=5,AU$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193)+$J193)*IF($F193>=5,AV$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193)+$J193)*IF($F193>=5,AW$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193)+$J193)*IF($F193>=5,AX$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193)+$J193)*IF($F193>=5,AY$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N193:AY193)+$J193)*IF($F193>=5,AZ$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N193:AZ193)+$J193)*IF($F193>=5,BA$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N193:BA193)+$J193)*IF($F193>=5,BB$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N193:BB193)+$J193)*IF($F193>=5,BC$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N193:BC193)+$J193)*IF($F193>=5,BD$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N193:BD193)+$J193)*IF($F193>=5,BE$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N193:BE193)+$J193)*IF($F193>=5,BF$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N193:BF193)+$J193)*IF($F193>=5,BG$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N193:BG193)+$J193)*IF($F193>=5,BH$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N193:BH193)+$J193)*IF($F193>=5,BI$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N193:BI193)+$J193)*IF($F193>=5,BJ$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N193:BJ193)+$J193)*IF($F193>=5,BK$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N193:BK193)+$J193)*IF($F193>=5,BL$10>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N193:BL193)+$J193)*IF($F193>=5,BM$10>=YEAR($I193),1)*($F193>=3)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!J23","v":10},{"$f":"Input!G23","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N194:N194)+$J194)*IF($F194>=5,O$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N194:O194)+$J194)*IF($F194>=5,P$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194)+$J194)*IF($F194>=5,Q$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194)+$J194)*IF($F194>=5,R$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194)+$J194)*IF($F194>=5,S$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194)+$J194)*IF($F194>=5,T$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194)+$J194)*IF($F194>=5,U$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194)+$J194)*IF($F194>=5,V$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194)+$J194)*IF($F194>=5,W$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194)+$J194)*IF($F194>=5,X$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194)+$J194)*IF($F194>=5,Y$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194)+$J194)*IF($F194>=5,Z$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194)+$J194)*IF($F194>=5,AA$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194)+$J194)*IF($F194>=5,AB$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194)+$J194)*IF($F194>=5,AC$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194)+$J194)*IF($F194>=5,AD$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194)+$J194)*IF($F194>=5,AE$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194)+$J194)*IF($F194>=5,AF$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194)+$J194)*IF($F194>=5,AG$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194)+$J194)*IF($F194>=5,AH$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194)+$J194)*IF($F194>=5,AI$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194)+$J194)*IF($F194>=5,AJ$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194)+$J194)*IF($F194>=5,AK$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194)+$J194)*IF($F194>=5,AL$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194)+$J194)*IF($F194>=5,AM$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194)+$J194)*IF($F194>=5,AN$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194)+$J194)*IF($F194>=5,AO$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194)+$J194)*IF($F194>=5,AP$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194)+$J194)*IF($F194>=5,AQ$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194)+$J194)*IF($F194>=5,AR$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194)+$J194)*IF($F194>=5,AS$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194)+$J194)*IF($F194>=5,AT$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194)+$J194)*IF($F194>=5,AU$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194)+$J194)*IF($F194>=5,AV$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194)+$J194)*IF($F194>=5,AW$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194)+$J194)*IF($F194>=5,AX$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194)+$J194)*IF($F194>=5,AY$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N194:AY194)+$J194)*IF($F194>=5,AZ$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N194:AZ194)+$J194)*IF($F194>=5,BA$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N194:BA194)+$J194)*IF($F194>=5,BB$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N194:BB194)+$J194)*IF($F194>=5,BC$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N194:BC194)+$J194)*IF($F194>=5,BD$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N194:BD194)+$J194)*IF($F194>=5,BE$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N194:BE194)+$J194)*IF($F194>=5,BF$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N194:BF194)+$J194)*IF($F194>=5,BG$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N194:BG194)+$J194)*IF($F194>=5,BH$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N194:BH194)+$J194)*IF($F194>=5,BI$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N194:BI194)+$J194)*IF($F194>=5,BJ$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N194:BJ194)+$J194)*IF($F194>=5,BK$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N194:BK194)+$J194)*IF($F194>=5,BL$10>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N194:BL194)+$J194)*IF($F194>=5,BM$10>=YEAR($I194),1)*($F194>=3)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!J24","v":10},{"$f":"Input!G24","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N195:N195)+$J195)*IF($F195>=5,O$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N195:O195)+$J195)*IF($F195>=5,P$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N195:P195)+$J195)*IF($F195>=5,Q$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N195:Q195)+$J195)*IF($F195>=5,R$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N195:R195)+$J195)*IF($F195>=5,S$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N195:S195)+$J195)*IF($F195>=5,T$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N195:T195)+$J195)*IF($F195>=5,U$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N195:U195)+$J195)*IF($F195>=5,V$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N195:V195)+$J195)*IF($F195>=5,W$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N195:W195)+$J195)*IF($F195>=5,X$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N195:X195)+$J195)*IF($F195>=5,Y$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195)+$J195)*IF($F195>=5,Z$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195)+$J195)*IF($F195>=5,AA$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195)+$J195)*IF($F195>=5,AB$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195)+$J195)*IF($F195>=5,AC$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195)+$J195)*IF($F195>=5,AD$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195)+$J195)*IF($F195>=5,AE$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195)+$J195)*IF($F195>=5,AF$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195)+$J195)*IF($F195>=5,AG$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195)+$J195)*IF($F195>=5,AH$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195)+$J195)*IF($F195>=5,AI$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195)+$J195)*IF($F195>=5,AJ$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195)+$J195)*IF($F195>=5,AK$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195)+$J195)*IF($F195>=5,AL$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195)+$J195)*IF($F195>=5,AM$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195)+$J195)*IF($F195>=5,AN$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195)+$J195)*IF($F195>=5,AO$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195)+$J195)*IF($F195>=5,AP$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195)+$J195)*IF($F195>=5,AQ$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195)+$J195)*IF($F195>=5,AR$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195)+$J195)*IF($F195>=5,AS$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195)+$J195)*IF($F195>=5,AT$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195)+$J195)*IF($F195>=5,AU$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195)+$J195)*IF($F195>=5,AV$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195)+$J195)*IF($F195>=5,AW$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195)+$J195)*IF($F195>=5,AX$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195)+$J195)*IF($F195>=5,AY$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N195:AY195)+$J195)*IF($F195>=5,AZ$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N195:AZ195)+$J195)*IF($F195>=5,BA$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N195:BA195)+$J195)*IF($F195>=5,BB$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N195:BB195)+$J195)*IF($F195>=5,BC$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N195:BC195)+$J195)*IF($F195>=5,BD$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N195:BD195)+$J195)*IF($F195>=5,BE$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N195:BE195)+$J195)*IF($F195>=5,BF$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N195:BF195)+$J195)*IF($F195>=5,BG$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N195:BG195)+$J195)*IF($F195>=5,BH$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N195:BH195)+$J195)*IF($F195>=5,BI$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N195:BI195)+$J195)*IF($F195>=5,BJ$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N195:BJ195)+$J195)*IF($F195>=5,BK$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N195:BK195)+$J195)*IF($F195>=5,BL$10>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N195:BL195)+$J195)*IF($F195>=5,BM$10>=YEAR($I195),1)*($F195>=3)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!J25","v":10},{"$f":"Input!G25","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N196:N196)+$J196)*IF($F196>=5,O$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N196:O196)+$J196)*IF($F196>=5,P$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N196:P196)+$J196)*IF($F196>=5,Q$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N196:Q196)+$J196)*IF($F196>=5,R$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N196:R196)+$J196)*IF($F196>=5,S$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N196:S196)+$J196)*IF($F196>=5,T$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N196:T196)+$J196)*IF($F196>=5,U$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N196:U196)+$J196)*IF($F196>=5,V$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N196:V196)+$J196)*IF($F196>=5,W$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N196:W196)+$J196)*IF($F196>=5,X$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N196:X196)+$J196)*IF($F196>=5,Y$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196)+$J196)*IF($F196>=5,Z$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196)+$J196)*IF($F196>=5,AA$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196)+$J196)*IF($F196>=5,AB$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196)+$J196)*IF($F196>=5,AC$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196)+$J196)*IF($F196>=5,AD$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196)+$J196)*IF($F196>=5,AE$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196)+$J196)*IF($F196>=5,AF$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196)+$J196)*IF($F196>=5,AG$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196)+$J196)*IF($F196>=5,AH$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196)+$J196)*IF($F196>=5,AI$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196)+$J196)*IF($F196>=5,AJ$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196)+$J196)*IF($F196>=5,AK$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196)+$J196)*IF($F196>=5,AL$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196)+$J196)*IF($F196>=5,AM$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196)+$J196)*IF($F196>=5,AN$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196)+$J196)*IF($F196>=5,AO$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196)+$J196)*IF($F196>=5,AP$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196)+$J196)*IF($F196>=5,AQ$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196)+$J196)*IF($F196>=5,AR$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196)+$J196)*IF($F196>=5,AS$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196)+$J196)*IF($F196>=5,AT$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196)+$J196)*IF($F196>=5,AU$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196)+$J196)*IF($F196>=5,AV$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196)+$J196)*IF($F196>=5,AW$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196)+$J196)*IF($F196>=5,AX$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196)+$J196)*IF($F196>=5,AY$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N196:AY196)+$J196)*IF($F196>=5,AZ$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N196:AZ196)+$J196)*IF($F196>=5,BA$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N196:BA196)+$J196)*IF($F196>=5,BB$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N196:BB196)+$J196)*IF($F196>=5,BC$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N196:BC196)+$J196)*IF($F196>=5,BD$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N196:BD196)+$J196)*IF($F196>=5,BE$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N196:BE196)+$J196)*IF($F196>=5,BF$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N196:BF196)+$J196)*IF($F196>=5,BG$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N196:BG196)+$J196)*IF($F196>=5,BH$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N196:BH196)+$J196)*IF($F196>=5,BI$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N196:BI196)+$J196)*IF($F196>=5,BJ$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N196:BJ196)+$J196)*IF($F196>=5,BK$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N196:BK196)+$J196)*IF($F196>=5,BL$10>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N196:BL196)+$J196)*IF($F196>=5,BM$10>=YEAR($I196),1)*($F196>=3)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!J26","v":10},{"$f":"Input!G26","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N197:N197)+$J197)*IF($F197>=5,O$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N197:O197)+$J197)*IF($F197>=5,P$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197)+$J197)*IF($F197>=5,Q$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197)+$J197)*IF($F197>=5,R$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197)+$J197)*IF($F197>=5,S$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197)+$J197)*IF($F197>=5,T$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197)+$J197)*IF($F197>=5,U$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197)+$J197)*IF($F197>=5,V$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197)+$J197)*IF($F197>=5,W$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197)+$J197)*IF($F197>=5,X$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197)+$J197)*IF($F197>=5,Y$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197)+$J197)*IF($F197>=5,Z$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197)+$J197)*IF($F197>=5,AA$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197)+$J197)*IF($F197>=5,AB$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197)+$J197)*IF($F197>=5,AC$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197)+$J197)*IF($F197>=5,AD$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197)+$J197)*IF($F197>=5,AE$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197)+$J197)*IF($F197>=5,AF$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197)+$J197)*IF($F197>=5,AG$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197)+$J197)*IF($F197>=5,AH$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197)+$J197)*IF($F197>=5,AI$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197)+$J197)*IF($F197>=5,AJ$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197)+$J197)*IF($F197>=5,AK$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197)+$J197)*IF($F197>=5,AL$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197)+$J197)*IF($F197>=5,AM$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197)+$J197)*IF($F197>=5,AN$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197)+$J197)*IF($F197>=5,AO$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197)+$J197)*IF($F197>=5,AP$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197)+$J197)*IF($F197>=5,AQ$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197)+$J197)*IF($F197>=5,AR$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197)+$J197)*IF($F197>=5,AS$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197)+$J197)*IF($F197>=5,AT$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197)+$J197)*IF($F197>=5,AU$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197)+$J197)*IF($F197>=5,AV$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197)+$J197)*IF($F197>=5,AW$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197)+$J197)*IF($F197>=5,AX$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197)+$J197)*IF($F197>=5,AY$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N197:AY197)+$J197)*IF($F197>=5,AZ$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N197:AZ197)+$J197)*IF($F197>=5,BA$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N197:BA197)+$J197)*IF($F197>=5,BB$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N197:BB197)+$J197)*IF($F197>=5,BC$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N197:BC197)+$J197)*IF($F197>=5,BD$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N197:BD197)+$J197)*IF($F197>=5,BE$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N197:BE197)+$J197)*IF($F197>=5,BF$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N197:BF197)+$J197)*IF($F197>=5,BG$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N197:BG197)+$J197)*IF($F197>=5,BH$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N197:BH197)+$J197)*IF($F197>=5,BI$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N197:BI197)+$J197)*IF($F197>=5,BJ$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N197:BJ197)+$J197)*IF($F197>=5,BK$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N197:BK197)+$J197)*IF($F197>=5,BL$10>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N197:BL197)+$J197)*IF($F197>=5,BM$10>=YEAR($I197),1)*($F197>=3)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!J27","v":10},{"$f":"Input!G27","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N198:N198)+$J198)*IF($F198>=5,O$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N198:O198)+$J198)*IF($F198>=5,P$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198)+$J198)*IF($F198>=5,Q$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198)+$J198)*IF($F198>=5,R$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198)+$J198)*IF($F198>=5,S$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198)+$J198)*IF($F198>=5,T$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198)+$J198)*IF($F198>=5,U$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198)+$J198)*IF($F198>=5,V$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198)+$J198)*IF($F198>=5,W$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198)+$J198)*IF($F198>=5,X$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198)+$J198)*IF($F198>=5,Y$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198)+$J198)*IF($F198>=5,Z$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198)+$J198)*IF($F198>=5,AA$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198)+$J198)*IF($F198>=5,AB$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198)+$J198)*IF($F198>=5,AC$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198)+$J198)*IF($F198>=5,AD$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198)+$J198)*IF($F198>=5,AE$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198)+$J198)*IF($F198>=5,AF$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198)+$J198)*IF($F198>=5,AG$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198)+$J198)*IF($F198>=5,AH$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198)+$J198)*IF($F198>=5,AI$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198)+$J198)*IF($F198>=5,AJ$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198)+$J198)*IF($F198>=5,AK$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198)+$J198)*IF($F198>=5,AL$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198)+$J198)*IF($F198>=5,AM$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198)+$J198)*IF($F198>=5,AN$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198)+$J198)*IF($F198>=5,AO$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198)+$J198)*IF($F198>=5,AP$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198)+$J198)*IF($F198>=5,AQ$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198)+$J198)*IF($F198>=5,AR$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198)+$J198)*IF($F198>=5,AS$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198)+$J198)*IF($F198>=5,AT$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198)+$J198)*IF($F198>=5,AU$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198)+$J198)*IF($F198>=5,AV$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198)+$J198)*IF($F198>=5,AW$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198)+$J198)*IF($F198>=5,AX$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198)+$J198)*IF($F198>=5,AY$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N198:AY198)+$J198)*IF($F198>=5,AZ$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N198:AZ198)+$J198)*IF($F198>=5,BA$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N198:BA198)+$J198)*IF($F198>=5,BB$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N198:BB198)+$J198)*IF($F198>=5,BC$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N198:BC198)+$J198)*IF($F198>=5,BD$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N198:BD198)+$J198)*IF($F198>=5,BE$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N198:BE198)+$J198)*IF($F198>=5,BF$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N198:BF198)+$J198)*IF($F198>=5,BG$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N198:BG198)+$J198)*IF($F198>=5,BH$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N198:BH198)+$J198)*IF($F198>=5,BI$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N198:BI198)+$J198)*IF($F198>=5,BJ$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N198:BJ198)+$J198)*IF($F198>=5,BK$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N198:BK198)+$J198)*IF($F198>=5,BL$10>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N198:BL198)+$J198)*IF($F198>=5,BM$10>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!J28","v":10},{"$f":"Input!G28","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N138:O138)-SUM($N199:N199)+$J199)*IF($F199>=5,O$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:P138)-SUM($N199:O199)+$J199)*IF($F199>=5,P$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N199:P199)+$J199)*IF($F199>=5,Q$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N199:Q199)+$J199)*IF($F199>=5,R$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N199:R199)+$J199)*IF($F199>=5,S$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N199:S199)+$J199)*IF($F199>=5,T$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N199:T199)+$J199)*IF($F199>=5,U$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N199:U199)+$J199)*IF($F199>=5,V$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N199:V199)+$J199)*IF($F199>=5,W$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N199:W199)+$J199)*IF($F199>=5,X$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N199:X199)+$J199)*IF($F199>=5,Y$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N199:Y199)+$J199)*IF($F199>=5,Z$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N199:Z199)+$J199)*IF($F199>=5,AA$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N199:AA199)+$J199)*IF($F199>=5,AB$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N199:AB199)+$J199)*IF($F199>=5,AC$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N199:AC199)+$J199)*IF($F199>=5,AD$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N199:AD199)+$J199)*IF($F199>=5,AE$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N199:AE199)+$J199)*IF($F199>=5,AF$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N199:AF199)+$J199)*IF($F199>=5,AG$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N199:AG199)+$J199)*IF($F199>=5,AH$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N199:AH199)+$J199)*IF($F199>=5,AI$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N199:AI199)+$J199)*IF($F199>=5,AJ$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N199:AJ199)+$J199)*IF($F199>=5,AK$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N199:AK199)+$J199)*IF($F199>=5,AL$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N199:AL199)+$J199)*IF($F199>=5,AM$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N199:AM199)+$J199)*IF($F199>=5,AN$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N199:AN199)+$J199)*IF($F199>=5,AO$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N199:AO199)+$J199)*IF($F199>=5,AP$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N199:AP199)+$J199)*IF($F199>=5,AQ$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N199:AQ199)+$J199)*IF($F199>=5,AR$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N199:AR199)+$J199)*IF($F199>=5,AS$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N199:AS199)+$J199)*IF($F199>=5,AT$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N199:AT199)+$J199)*IF($F199>=5,AU$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N199:AU199)+$J199)*IF($F199>=5,AV$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N199:AV199)+$J199)*IF($F199>=5,AW$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N199:AW199)+$J199)*IF($F199>=5,AX$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N199:AX199)+$J199)*IF($F199>=5,AY$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N199:AY199)+$J199)*IF($F199>=5,AZ$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N199:AZ199)+$J199)*IF($F199>=5,BA$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N199:BA199)+$J199)*IF($F199>=5,BB$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N199:BB199)+$J199)*IF($F199>=5,BC$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N199:BC199)+$J199)*IF($F199>=5,BD$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N199:BD199)+$J199)*IF($F199>=5,BE$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N199:BE199)+$J199)*IF($F199>=5,BF$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N199:BF199)+$J199)*IF($F199>=5,BG$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N199:BG199)+$J199)*IF($F199>=5,BH$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N199:BH199)+$J199)*IF($F199>=5,BI$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N199:BI199)+$J199)*IF($F199>=5,BJ$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N199:BJ199)+$J199)*IF($F199>=5,BK$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N199:BK199)+$J199)*IF($F199>=5,BL$10>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N199:BL199)+$J199)*IF($F199>=5,BM$10>=YEAR($I199),1)*($F199>=3)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!J29","v":10},{"$f":"Input!G29","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N139:O139)-SUM($N200:N200)+$J200)*IF($F200>=5,O$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:P139)-SUM($N200:O200)+$J200)*IF($F200>=5,P$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N200:P200)+$J200)*IF($F200>=5,Q$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N200:Q200)+$J200)*IF($F200>=5,R$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N200:R200)+$J200)*IF($F200>=5,S$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N200:S200)+$J200)*IF($F200>=5,T$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N200:T200)+$J200)*IF($F200>=5,U$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N200:U200)+$J200)*IF($F200>=5,V$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N200:V200)+$J200)*IF($F200>=5,W$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N200:W200)+$J200)*IF($F200>=5,X$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N200:X200)+$J200)*IF($F200>=5,Y$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N200:Y200)+$J200)*IF($F200>=5,Z$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N200:Z200)+$J200)*IF($F200>=5,AA$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N200:AA200)+$J200)*IF($F200>=5,AB$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N200:AB200)+$J200)*IF($F200>=5,AC$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N200:AC200)+$J200)*IF($F200>=5,AD$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N200:AD200)+$J200)*IF($F200>=5,AE$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N200:AE200)+$J200)*IF($F200>=5,AF$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N200:AF200)+$J200)*IF($F200>=5,AG$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N200:AG200)+$J200)*IF($F200>=5,AH$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N200:AH200)+$J200)*IF($F200>=5,AI$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N200:AI200)+$J200)*IF($F200>=5,AJ$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N200:AJ200)+$J200)*IF($F200>=5,AK$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N200:AK200)+$J200)*IF($F200>=5,AL$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N200:AL200)+$J200)*IF($F200>=5,AM$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N200:AM200)+$J200)*IF($F200>=5,AN$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N200:AN200)+$J200)*IF($F200>=5,AO$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N200:AO200)+$J200)*IF($F200>=5,AP$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N200:AP200)+$J200)*IF($F200>=5,AQ$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N200:AQ200)+$J200)*IF($F200>=5,AR$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N200:AR200)+$J200)*IF($F200>=5,AS$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N200:AS200)+$J200)*IF($F200>=5,AT$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N200:AT200)+$J200)*IF($F200>=5,AU$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N200:AU200)+$J200)*IF($F200>=5,AV$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N200:AV200)+$J200)*IF($F200>=5,AW$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N200:AW200)+$J200)*IF($F200>=5,AX$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N200:AX200)+$J200)*IF($F200>=5,AY$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N200:AY200)+$J200)*IF($F200>=5,AZ$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N200:AZ200)+$J200)*IF($F200>=5,BA$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N200:BA200)+$J200)*IF($F200>=5,BB$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N200:BB200)+$J200)*IF($F200>=5,BC$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N200:BC200)+$J200)*IF($F200>=5,BD$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N200:BD200)+$J200)*IF($F200>=5,BE$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N200:BE200)+$J200)*IF($F200>=5,BF$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N200:BF200)+$J200)*IF($F200>=5,BG$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N200:BG200)+$J200)*IF($F200>=5,BH$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N200:BH200)+$J200)*IF($F200>=5,BI$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N200:BI200)+$J200)*IF($F200>=5,BJ$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N200:BJ200)+$J200)*IF($F200>=5,BK$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N200:BK200)+$J200)*IF($F200>=5,BL$10>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N200:BL200)+$J200)*IF($F200>=5,BM$10>=YEAR($I200),1)*($F200>=3)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!J30","v":10},{"$f":"Input!G30","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N140:O140)-SUM($N201:N201)+$J201)*IF($F201>=5,O$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:P140)-SUM($N201:O201)+$J201)*IF($F201>=5,P$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N201:P201)+$J201)*IF($F201>=5,Q$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N201:Q201)+$J201)*IF($F201>=5,R$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N201:R201)+$J201)*IF($F201>=5,S$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N201:S201)+$J201)*IF($F201>=5,T$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N201:T201)+$J201)*IF($F201>=5,U$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N201:U201)+$J201)*IF($F201>=5,V$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N201:V201)+$J201)*IF($F201>=5,W$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N201:W201)+$J201)*IF($F201>=5,X$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N201:X201)+$J201)*IF($F201>=5,Y$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N201:Y201)+$J201)*IF($F201>=5,Z$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N201:Z201)+$J201)*IF($F201>=5,AA$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N201:AA201)+$J201)*IF($F201>=5,AB$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N201:AB201)+$J201)*IF($F201>=5,AC$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N201:AC201)+$J201)*IF($F201>=5,AD$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N201:AD201)+$J201)*IF($F201>=5,AE$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N201:AE201)+$J201)*IF($F201>=5,AF$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N201:AF201)+$J201)*IF($F201>=5,AG$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N201:AG201)+$J201)*IF($F201>=5,AH$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N201:AH201)+$J201)*IF($F201>=5,AI$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N201:AI201)+$J201)*IF($F201>=5,AJ$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N201:AJ201)+$J201)*IF($F201>=5,AK$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N201:AK201)+$J201)*IF($F201>=5,AL$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N201:AL201)+$J201)*IF($F201>=5,AM$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N201:AM201)+$J201)*IF($F201>=5,AN$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N201:AN201)+$J201)*IF($F201>=5,AO$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N201:AO201)+$J201)*IF($F201>=5,AP$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N201:AP201)+$J201)*IF($F201>=5,AQ$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N201:AQ201)+$J201)*IF($F201>=5,AR$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N201:AR201)+$J201)*IF($F201>=5,AS$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N201:AS201)+$J201)*IF($F201>=5,AT$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N201:AT201)+$J201)*IF($F201>=5,AU$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N201:AU201)+$J201)*IF($F201>=5,AV$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N201:AV201)+$J201)*IF($F201>=5,AW$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N201:AW201)+$J201)*IF($F201>=5,AX$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N201:AX201)+$J201)*IF($F201>=5,AY$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N201:AY201)+$J201)*IF($F201>=5,AZ$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N201:AZ201)+$J201)*IF($F201>=5,BA$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N201:BA201)+$J201)*IF($F201>=5,BB$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N201:BB201)+$J201)*IF($F201>=5,BC$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N201:BC201)+$J201)*IF($F201>=5,BD$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N201:BD201)+$J201)*IF($F201>=5,BE$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N201:BE201)+$J201)*IF($F201>=5,BF$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N201:BF201)+$J201)*IF($F201>=5,BG$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N201:BG201)+$J201)*IF($F201>=5,BH$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N201:BH201)+$J201)*IF($F201>=5,BI$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N201:BI201)+$J201)*IF($F201>=5,BJ$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N201:BJ201)+$J201)*IF($F201>=5,BK$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N201:BK201)+$J201)*IF($F201>=5,BL$10>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N201:BL201)+$J201)*IF($F201>=5,BM$10>=YEAR($I201),1)*($F201>=3)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!J31","v":10},{"$f":"Input!G31","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N141:O141)-SUM($N202:N202)+$J202)*IF($F202>=5,O$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:P141)-SUM($N202:O202)+$J202)*IF($F202>=5,P$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N202:P202)+$J202)*IF($F202>=5,Q$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N202:Q202)+$J202)*IF($F202>=5,R$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N202:R202)+$J202)*IF($F202>=5,S$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N202:S202)+$J202)*IF($F202>=5,T$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N202:T202)+$J202)*IF($F202>=5,U$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N202:U202)+$J202)*IF($F202>=5,V$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N202:V202)+$J202)*IF($F202>=5,W$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N202:W202)+$J202)*IF($F202>=5,X$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N202:X202)+$J202)*IF($F202>=5,Y$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N202:Y202)+$J202)*IF($F202>=5,Z$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N202:Z202)+$J202)*IF($F202>=5,AA$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N202:AA202)+$J202)*IF($F202>=5,AB$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N202:AB202)+$J202)*IF($F202>=5,AC$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N202:AC202)+$J202)*IF($F202>=5,AD$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N202:AD202)+$J202)*IF($F202>=5,AE$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N202:AE202)+$J202)*IF($F202>=5,AF$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N202:AF202)+$J202)*IF($F202>=5,AG$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N202:AG202)+$J202)*IF($F202>=5,AH$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N202:AH202)+$J202)*IF($F202>=5,AI$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N202:AI202)+$J202)*IF($F202>=5,AJ$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N202:AJ202)+$J202)*IF($F202>=5,AK$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N202:AK202)+$J202)*IF($F202>=5,AL$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N202:AL202)+$J202)*IF($F202>=5,AM$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N202:AM202)+$J202)*IF($F202>=5,AN$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N202:AN202)+$J202)*IF($F202>=5,AO$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N202:AO202)+$J202)*IF($F202>=5,AP$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N202:AP202)+$J202)*IF($F202>=5,AQ$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N202:AQ202)+$J202)*IF($F202>=5,AR$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N202:AR202)+$J202)*IF($F202>=5,AS$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N202:AS202)+$J202)*IF($F202>=5,AT$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N202:AT202)+$J202)*IF($F202>=5,AU$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N202:AU202)+$J202)*IF($F202>=5,AV$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N202:AV202)+$J202)*IF($F202>=5,AW$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N202:AW202)+$J202)*IF($F202>=5,AX$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N202:AX202)+$J202)*IF($F202>=5,AY$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N202:AY202)+$J202)*IF($F202>=5,AZ$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N202:AZ202)+$J202)*IF($F202>=5,BA$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N202:BA202)+$J202)*IF($F202>=5,BB$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N202:BB202)+$J202)*IF($F202>=5,BC$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N202:BC202)+$J202)*IF($F202>=5,BD$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N202:BD202)+$J202)*IF($F202>=5,BE$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N202:BE202)+$J202)*IF($F202>=5,BF$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N202:BF202)+$J202)*IF($F202>=5,BG$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N202:BG202)+$J202)*IF($F202>=5,BH$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N202:BH202)+$J202)*IF($F202>=5,BI$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N202:BI202)+$J202)*IF($F202>=5,BJ$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N202:BJ202)+$J202)*IF($F202>=5,BK$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N202:BK202)+$J202)*IF($F202>=5,BL$10>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N202:BL202)+$J202)*IF($F202>=5,BM$10>=YEAR($I202),1)*($F202>=3)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!J32","v":10},{"$f":"Input!G32","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N142:O142)-SUM($N203:N203)+$J203)*IF($F203>=5,O$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:P142)-SUM($N203:O203)+$J203)*IF($F203>=5,P$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Q142)-SUM($N203:P203)+$J203)*IF($F203>=5,Q$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:R142)-SUM($N203:Q203)+$J203)*IF($F203>=5,R$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:S142)-SUM($N203:R203)+$J203)*IF($F203>=5,S$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:T142)-SUM($N203:S203)+$J203)*IF($F203>=5,T$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:U142)-SUM($N203:T203)+$J203)*IF($F203>=5,U$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:V142)-SUM($N203:U203)+$J203)*IF($F203>=5,V$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:W142)-SUM($N203:V203)+$J203)*IF($F203>=5,W$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:X142)-SUM($N203:W203)+$J203)*IF($F203>=5,X$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Y142)-SUM($N203:X203)+$J203)*IF($F203>=5,Y$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Z142)-SUM($N203:Y203)+$J203)*IF($F203>=5,Z$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AA142)-SUM($N203:Z203)+$J203)*IF($F203>=5,AA$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AB142)-SUM($N203:AA203)+$J203)*IF($F203>=5,AB$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AC142)-SUM($N203:AB203)+$J203)*IF($F203>=5,AC$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AD142)-SUM($N203:AC203)+$J203)*IF($F203>=5,AD$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AE142)-SUM($N203:AD203)+$J203)*IF($F203>=5,AE$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AF142)-SUM($N203:AE203)+$J203)*IF($F203>=5,AF$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AG142)-SUM($N203:AF203)+$J203)*IF($F203>=5,AG$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AH142)-SUM($N203:AG203)+$J203)*IF($F203>=5,AH$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AI142)-SUM($N203:AH203)+$J203)*IF($F203>=5,AI$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AJ142)-SUM($N203:AI203)+$J203)*IF($F203>=5,AJ$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AK142)-SUM($N203:AJ203)+$J203)*IF($F203>=5,AK$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AL142)-SUM($N203:AK203)+$J203)*IF($F203>=5,AL$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AM142)-SUM($N203:AL203)+$J203)*IF($F203>=5,AM$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AN142)-SUM($N203:AM203)+$J203)*IF($F203>=5,AN$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AO142)-SUM($N203:AN203)+$J203)*IF($F203>=5,AO$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AP142)-SUM($N203:AO203)+$J203)*IF($F203>=5,AP$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AQ142)-SUM($N203:AP203)+$J203)*IF($F203>=5,AQ$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AR142)-SUM($N203:AQ203)+$J203)*IF($F203>=5,AR$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AS142)-SUM($N203:AR203)+$J203)*IF($F203>=5,AS$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AT142)-SUM($N203:AS203)+$J203)*IF($F203>=5,AT$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AU142)-SUM($N203:AT203)+$J203)*IF($F203>=5,AU$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AV142)-SUM($N203:AU203)+$J203)*IF($F203>=5,AV$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AW142)-SUM($N203:AV203)+$J203)*IF($F203>=5,AW$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AX142)-SUM($N203:AW203)+$J203)*IF($F203>=5,AX$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AY142)-SUM($N203:AX203)+$J203)*IF($F203>=5,AY$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AZ142)-SUM($N203:AY203)+$J203)*IF($F203>=5,AZ$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BA142)-SUM($N203:AZ203)+$J203)*IF($F203>=5,BA$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BB142)-SUM($N203:BA203)+$J203)*IF($F203>=5,BB$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BC142)-SUM($N203:BB203)+$J203)*IF($F203>=5,BC$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BD142)-SUM($N203:BC203)+$J203)*IF($F203>=5,BD$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BE142)-SUM($N203:BD203)+$J203)*IF($F203>=5,BE$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BF142)-SUM($N203:BE203)+$J203)*IF($F203>=5,BF$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BG142)-SUM($N203:BF203)+$J203)*IF($F203>=5,BG$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BH142)-SUM($N203:BG203)+$J203)*IF($F203>=5,BH$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BI142)-SUM($N203:BH203)+$J203)*IF($F203>=5,BI$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BJ142)-SUM($N203:BI203)+$J203)*IF($F203>=5,BJ$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BK142)-SUM($N203:BJ203)+$J203)*IF($F203>=5,BK$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BL142)-SUM($N203:BK203)+$J203)*IF($F203>=5,BL$10>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BM142)-SUM($N203:BL203)+$J203)*IF($F203>=5,BM$10>=YEAR($I203),1)*($F203>=3)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!J33","v":10},{"$f":"Input!G33","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N143:O143)-SUM($N204:N204)+$J204)*IF($F204>=5,O$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:P143)-SUM($N204:O204)+$J204)*IF($F204>=5,P$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:Q143)-SUM($N204:P204)+$J204)*IF($F204>=5,Q$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:R143)-SUM($N204:Q204)+$J204)*IF($F204>=5,R$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:S143)-SUM($N204:R204)+$J204)*IF($F204>=5,S$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:T143)-SUM($N204:S204)+$J204)*IF($F204>=5,T$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:U143)-SUM($N204:T204)+$J204)*IF($F204>=5,U$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:V143)-SUM($N204:U204)+$J204)*IF($F204>=5,V$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:W143)-SUM($N204:V204)+$J204)*IF($F204>=5,W$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:X143)-SUM($N204:W204)+$J204)*IF($F204>=5,X$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:Y143)-SUM($N204:X204)+$J204)*IF($F204>=5,Y$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:Z143)-SUM($N204:Y204)+$J204)*IF($F204>=5,Z$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AA143)-SUM($N204:Z204)+$J204)*IF($F204>=5,AA$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AB143)-SUM($N204:AA204)+$J204)*IF($F204>=5,AB$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AC143)-SUM($N204:AB204)+$J204)*IF($F204>=5,AC$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AD143)-SUM($N204:AC204)+$J204)*IF($F204>=5,AD$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AE143)-SUM($N204:AD204)+$J204)*IF($F204>=5,AE$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AF143)-SUM($N204:AE204)+$J204)*IF($F204>=5,AF$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AG143)-SUM($N204:AF204)+$J204)*IF($F204>=5,AG$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AH143)-SUM($N204:AG204)+$J204)*IF($F204>=5,AH$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AI143)-SUM($N204:AH204)+$J204)*IF($F204>=5,AI$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AJ143)-SUM($N204:AI204)+$J204)*IF($F204>=5,AJ$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AK143)-SUM($N204:AJ204)+$J204)*IF($F204>=5,AK$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AL143)-SUM($N204:AK204)+$J204)*IF($F204>=5,AL$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AM143)-SUM($N204:AL204)+$J204)*IF($F204>=5,AM$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AN143)-SUM($N204:AM204)+$J204)*IF($F204>=5,AN$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AO143)-SUM($N204:AN204)+$J204)*IF($F204>=5,AO$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AP143)-SUM($N204:AO204)+$J204)*IF($F204>=5,AP$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AQ143)-SUM($N204:AP204)+$J204)*IF($F204>=5,AQ$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AR143)-SUM($N204:AQ204)+$J204)*IF($F204>=5,AR$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AS143)-SUM($N204:AR204)+$J204)*IF($F204>=5,AS$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AT143)-SUM($N204:AS204)+$J204)*IF($F204>=5,AT$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AU143)-SUM($N204:AT204)+$J204)*IF($F204>=5,AU$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AV143)-SUM($N204:AU204)+$J204)*IF($F204>=5,AV$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AW143)-SUM($N204:AV204)+$J204)*IF($F204>=5,AW$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AX143)-SUM($N204:AW204)+$J204)*IF($F204>=5,AX$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AY143)-SUM($N204:AX204)+$J204)*IF($F204>=5,AY$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AZ143)-SUM($N204:AY204)+$J204)*IF($F204>=5,AZ$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BA143)-SUM($N204:AZ204)+$J204)*IF($F204>=5,BA$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BB143)-SUM($N204:BA204)+$J204)*IF($F204>=5,BB$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BC143)-SUM($N204:BB204)+$J204)*IF($F204>=5,BC$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BD143)-SUM($N204:BC204)+$J204)*IF($F204>=5,BD$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BE143)-SUM($N204:BD204)+$J204)*IF($F204>=5,BE$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BF143)-SUM($N204:BE204)+$J204)*IF($F204>=5,BF$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BG143)-SUM($N204:BF204)+$J204)*IF($F204>=5,BG$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BH143)-SUM($N204:BG204)+$J204)*IF($F204>=5,BH$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BI143)-SUM($N204:BH204)+$J204)*IF($F204>=5,BI$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BJ143)-SUM($N204:BI204)+$J204)*IF($F204>=5,BJ$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BK143)-SUM($N204:BJ204)+$J204)*IF($F204>=5,BK$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BL143)-SUM($N204:BK204)+$J204)*IF($F204>=5,BL$10>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BM143)-SUM($N204:BL204)+$J204)*IF($F204>=5,BM$10>=YEAR($I204),1)*($F204>=3)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!J34","v":10},{"$f":"Input!G34","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N144:O144)-SUM($N205:N205)+$J205)*IF($F205>=5,O$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:P144)-SUM($N205:O205)+$J205)*IF($F205>=5,P$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Q144)-SUM($N205:P205)+$J205)*IF($F205>=5,Q$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:R144)-SUM($N205:Q205)+$J205)*IF($F205>=5,R$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:S144)-SUM($N205:R205)+$J205)*IF($F205>=5,S$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:T144)-SUM($N205:S205)+$J205)*IF($F205>=5,T$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:U144)-SUM($N205:T205)+$J205)*IF($F205>=5,U$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:V144)-SUM($N205:U205)+$J205)*IF($F205>=5,V$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:W144)-SUM($N205:V205)+$J205)*IF($F205>=5,W$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:X144)-SUM($N205:W205)+$J205)*IF($F205>=5,X$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Y144)-SUM($N205:X205)+$J205)*IF($F205>=5,Y$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Z144)-SUM($N205:Y205)+$J205)*IF($F205>=5,Z$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AA144)-SUM($N205:Z205)+$J205)*IF($F205>=5,AA$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AB144)-SUM($N205:AA205)+$J205)*IF($F205>=5,AB$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AC144)-SUM($N205:AB205)+$J205)*IF($F205>=5,AC$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AD144)-SUM($N205:AC205)+$J205)*IF($F205>=5,AD$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AE144)-SUM($N205:AD205)+$J205)*IF($F205>=5,AE$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AF144)-SUM($N205:AE205)+$J205)*IF($F205>=5,AF$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AG144)-SUM($N205:AF205)+$J205)*IF($F205>=5,AG$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AH144)-SUM($N205:AG205)+$J205)*IF($F205>=5,AH$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AI144)-SUM($N205:AH205)+$J205)*IF($F205>=5,AI$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AJ144)-SUM($N205:AI205)+$J205)*IF($F205>=5,AJ$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AK144)-SUM($N205:AJ205)+$J205)*IF($F205>=5,AK$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AL144)-SUM($N205:AK205)+$J205)*IF($F205>=5,AL$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AM144)-SUM($N205:AL205)+$J205)*IF($F205>=5,AM$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AN144)-SUM($N205:AM205)+$J205)*IF($F205>=5,AN$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AO144)-SUM($N205:AN205)+$J205)*IF($F205>=5,AO$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AP144)-SUM($N205:AO205)+$J205)*IF($F205>=5,AP$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AQ144)-SUM($N205:AP205)+$J205)*IF($F205>=5,AQ$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AR144)-SUM($N205:AQ205)+$J205)*IF($F205>=5,AR$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AS144)-SUM($N205:AR205)+$J205)*IF($F205>=5,AS$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AT144)-SUM($N205:AS205)+$J205)*IF($F205>=5,AT$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AU144)-SUM($N205:AT205)+$J205)*IF($F205>=5,AU$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AV144)-SUM($N205:AU205)+$J205)*IF($F205>=5,AV$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AW144)-SUM($N205:AV205)+$J205)*IF($F205>=5,AW$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AX144)-SUM($N205:AW205)+$J205)*IF($F205>=5,AX$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AY144)-SUM($N205:AX205)+$J205)*IF($F205>=5,AY$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AZ144)-SUM($N205:AY205)+$J205)*IF($F205>=5,AZ$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BA144)-SUM($N205:AZ205)+$J205)*IF($F205>=5,BA$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BB144)-SUM($N205:BA205)+$J205)*IF($F205>=5,BB$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BC144)-SUM($N205:BB205)+$J205)*IF($F205>=5,BC$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BD144)-SUM($N205:BC205)+$J205)*IF($F205>=5,BD$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BE144)-SUM($N205:BD205)+$J205)*IF($F205>=5,BE$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BF144)-SUM($N205:BE205)+$J205)*IF($F205>=5,BF$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BG144)-SUM($N205:BF205)+$J205)*IF($F205>=5,BG$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BH144)-SUM($N205:BG205)+$J205)*IF($F205>=5,BH$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BI144)-SUM($N205:BH205)+$J205)*IF($F205>=5,BI$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BJ144)-SUM($N205:BI205)+$J205)*IF($F205>=5,BJ$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BK144)-SUM($N205:BJ205)+$J205)*IF($F205>=5,BK$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BL144)-SUM($N205:BK205)+$J205)*IF($F205>=5,BL$10>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BM144)-SUM($N205:BL205)+$J205)*IF($F205>=5,BM$10>=YEAR($I205),1)*($F205>=3)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!J35","v":10},{"$f":"Input!G35","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N145:O145)-SUM($N206:N206)+$J206)*IF($F206>=5,O$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:P145)-SUM($N206:O206)+$J206)*IF($F206>=5,P$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Q145)-SUM($N206:P206)+$J206)*IF($F206>=5,Q$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:R145)-SUM($N206:Q206)+$J206)*IF($F206>=5,R$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:S145)-SUM($N206:R206)+$J206)*IF($F206>=5,S$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:T145)-SUM($N206:S206)+$J206)*IF($F206>=5,T$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:U145)-SUM($N206:T206)+$J206)*IF($F206>=5,U$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:V145)-SUM($N206:U206)+$J206)*IF($F206>=5,V$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:W145)-SUM($N206:V206)+$J206)*IF($F206>=5,W$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:X145)-SUM($N206:W206)+$J206)*IF($F206>=5,X$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Y145)-SUM($N206:X206)+$J206)*IF($F206>=5,Y$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Z145)-SUM($N206:Y206)+$J206)*IF($F206>=5,Z$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AA145)-SUM($N206:Z206)+$J206)*IF($F206>=5,AA$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AB145)-SUM($N206:AA206)+$J206)*IF($F206>=5,AB$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AC145)-SUM($N206:AB206)+$J206)*IF($F206>=5,AC$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AD145)-SUM($N206:AC206)+$J206)*IF($F206>=5,AD$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AE145)-SUM($N206:AD206)+$J206)*IF($F206>=5,AE$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AF145)-SUM($N206:AE206)+$J206)*IF($F206>=5,AF$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AG145)-SUM($N206:AF206)+$J206)*IF($F206>=5,AG$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AH145)-SUM($N206:AG206)+$J206)*IF($F206>=5,AH$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AI145)-SUM($N206:AH206)+$J206)*IF($F206>=5,AI$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AJ145)-SUM($N206:AI206)+$J206)*IF($F206>=5,AJ$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AK145)-SUM($N206:AJ206)+$J206)*IF($F206>=5,AK$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AL145)-SUM($N206:AK206)+$J206)*IF($F206>=5,AL$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AM145)-SUM($N206:AL206)+$J206)*IF($F206>=5,AM$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AN145)-SUM($N206:AM206)+$J206)*IF($F206>=5,AN$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AO145)-SUM($N206:AN206)+$J206)*IF($F206>=5,AO$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AP145)-SUM($N206:AO206)+$J206)*IF($F206>=5,AP$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AQ145)-SUM($N206:AP206)+$J206)*IF($F206>=5,AQ$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AR145)-SUM($N206:AQ206)+$J206)*IF($F206>=5,AR$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AS145)-SUM($N206:AR206)+$J206)*IF($F206>=5,AS$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AT145)-SUM($N206:AS206)+$J206)*IF($F206>=5,AT$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AU145)-SUM($N206:AT206)+$J206)*IF($F206>=5,AU$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AV145)-SUM($N206:AU206)+$J206)*IF($F206>=5,AV$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AW145)-SUM($N206:AV206)+$J206)*IF($F206>=5,AW$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AX145)-SUM($N206:AW206)+$J206)*IF($F206>=5,AX$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AY145)-SUM($N206:AX206)+$J206)*IF($F206>=5,AY$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AZ145)-SUM($N206:AY206)+$J206)*IF($F206>=5,AZ$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BA145)-SUM($N206:AZ206)+$J206)*IF($F206>=5,BA$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BB145)-SUM($N206:BA206)+$J206)*IF($F206>=5,BB$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BC145)-SUM($N206:BB206)+$J206)*IF($F206>=5,BC$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BD145)-SUM($N206:BC206)+$J206)*IF($F206>=5,BD$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BE145)-SUM($N206:BD206)+$J206)*IF($F206>=5,BE$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BF145)-SUM($N206:BE206)+$J206)*IF($F206>=5,BF$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BG145)-SUM($N206:BF206)+$J206)*IF($F206>=5,BG$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BH145)-SUM($N206:BG206)+$J206)*IF($F206>=5,BH$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BI145)-SUM($N206:BH206)+$J206)*IF($F206>=5,BI$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BJ145)-SUM($N206:BI206)+$J206)*IF($F206>=5,BJ$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BK145)-SUM($N206:BJ206)+$J206)*IF($F206>=5,BK$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BL145)-SUM($N206:BK206)+$J206)*IF($F206>=5,BL$10>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BM145)-SUM($N206:BL206)+$J206)*IF($F206>=5,BM$10>=YEAR($I206),1)*($F206>=3)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!J36","v":10},{"$f":"Input!G36","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N146:O146)-SUM($N207:N207)+$J207)*IF($F207>=5,O$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:P146)-SUM($N207:O207)+$J207)*IF($F207>=5,P$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Q146)-SUM($N207:P207)+$J207)*IF($F207>=5,Q$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:R146)-SUM($N207:Q207)+$J207)*IF($F207>=5,R$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:S146)-SUM($N207:R207)+$J207)*IF($F207>=5,S$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:T146)-SUM($N207:S207)+$J207)*IF($F207>=5,T$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:U146)-SUM($N207:T207)+$J207)*IF($F207>=5,U$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:V146)-SUM($N207:U207)+$J207)*IF($F207>=5,V$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:W146)-SUM($N207:V207)+$J207)*IF($F207>=5,W$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:X146)-SUM($N207:W207)+$J207)*IF($F207>=5,X$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Y146)-SUM($N207:X207)+$J207)*IF($F207>=5,Y$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Z146)-SUM($N207:Y207)+$J207)*IF($F207>=5,Z$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AA146)-SUM($N207:Z207)+$J207)*IF($F207>=5,AA$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AB146)-SUM($N207:AA207)+$J207)*IF($F207>=5,AB$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AC146)-SUM($N207:AB207)+$J207)*IF($F207>=5,AC$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AD146)-SUM($N207:AC207)+$J207)*IF($F207>=5,AD$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AE146)-SUM($N207:AD207)+$J207)*IF($F207>=5,AE$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AF146)-SUM($N207:AE207)+$J207)*IF($F207>=5,AF$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AG146)-SUM($N207:AF207)+$J207)*IF($F207>=5,AG$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AH146)-SUM($N207:AG207)+$J207)*IF($F207>=5,AH$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AI146)-SUM($N207:AH207)+$J207)*IF($F207>=5,AI$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AJ146)-SUM($N207:AI207)+$J207)*IF($F207>=5,AJ$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AK146)-SUM($N207:AJ207)+$J207)*IF($F207>=5,AK$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AL146)-SUM($N207:AK207)+$J207)*IF($F207>=5,AL$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AM146)-SUM($N207:AL207)+$J207)*IF($F207>=5,AM$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AN146)-SUM($N207:AM207)+$J207)*IF($F207>=5,AN$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AO146)-SUM($N207:AN207)+$J207)*IF($F207>=5,AO$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AP146)-SUM($N207:AO207)+$J207)*IF($F207>=5,AP$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AQ146)-SUM($N207:AP207)+$J207)*IF($F207>=5,AQ$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AR146)-SUM($N207:AQ207)+$J207)*IF($F207>=5,AR$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AS146)-SUM($N207:AR207)+$J207)*IF($F207>=5,AS$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AT146)-SUM($N207:AS207)+$J207)*IF($F207>=5,AT$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AU146)-SUM($N207:AT207)+$J207)*IF($F207>=5,AU$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AV146)-SUM($N207:AU207)+$J207)*IF($F207>=5,AV$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AW146)-SUM($N207:AV207)+$J207)*IF($F207>=5,AW$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AX146)-SUM($N207:AW207)+$J207)*IF($F207>=5,AX$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AY146)-SUM($N207:AX207)+$J207)*IF($F207>=5,AY$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AZ146)-SUM($N207:AY207)+$J207)*IF($F207>=5,AZ$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BA146)-SUM($N207:AZ207)+$J207)*IF($F207>=5,BA$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BB146)-SUM($N207:BA207)+$J207)*IF($F207>=5,BB$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BC146)-SUM($N207:BB207)+$J207)*IF($F207>=5,BC$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BD146)-SUM($N207:BC207)+$J207)*IF($F207>=5,BD$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BE146)-SUM($N207:BD207)+$J207)*IF($F207>=5,BE$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BF146)-SUM($N207:BE207)+$J207)*IF($F207>=5,BF$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BG146)-SUM($N207:BF207)+$J207)*IF($F207>=5,BG$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BH146)-SUM($N207:BG207)+$J207)*IF($F207>=5,BH$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BI146)-SUM($N207:BH207)+$J207)*IF($F207>=5,BI$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BJ146)-SUM($N207:BI207)+$J207)*IF($F207>=5,BJ$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BK146)-SUM($N207:BJ207)+$J207)*IF($F207>=5,BK$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BL146)-SUM($N207:BK207)+$J207)*IF($F207>=5,BL$10>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BM146)-SUM($N207:BL207)+$J207)*IF($F207>=5,BM$10>=YEAR($I207),1)*($F207>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D182","v":"Total Book Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J183:J207)","v":0},931304.74753316026,1000000,null,null,{"$f":"SUM(O183:O207)","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,{"$f":"SUM(AU183:AU207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"\"Year \"&O10&\" Weighted Avg. Partial Year Factor\"","v":"Year 2022 Weighted Avg. Partial Year Factor"},{"$f":"IFERROR(YEARFRAC(SUMPRODUCT(I183:I207*(YEAR(I183:I207)=O10)*O183:O207)/SUMPRODUCT(O183:O207*(YEAR(I183:I207)=O10)),DATE(O10,12,31)),0)","v":1}]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C211+1","v":1},{"$f":"INDEX(D$64:D$88,$C212,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C212,1)","v":"Capital"},4,null,{"$f":"Input!J12","v":10},{"$f":"MONTH(Input!G12)","v":1},{"$f":"YEARFRAC(I183,DATE(YEAR(I183),12,31))","v":1},null,{"$f":"SUM(O212:BM212)","v":1},null,null,{"$f":"MIN(1/$H212,1-SUM($N212:N212))*($F212>=4)*$J212","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:O212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:P212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:Q212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:R212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:S212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:T212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:U212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:V212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:W212))*($F212>=4)","v":0.10},{"$f":"MIN(1/$H212,1-SUM($N212:X212))*($F212>=4)","v":1.11022302462516E-16},{"$f":"MIN(1/$H212,1-SUM($N212:Y212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Z212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AA212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AB212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AC212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AD212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AE212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AF212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AG212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AH212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AI212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AJ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AK212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AL212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AM212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AN212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AO212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AP212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AQ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AR212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AS212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AT212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AU212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AV212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AW212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AX212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AY212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AZ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BA212))*($F212>=4)","v":0},{"$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))*($F212>=4)","v":0}]
[null,null,{"$f":"C212+1","v":2},{"$f":"INDEX(D$64:D$88,$C213,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!J13","v":10},{"$f":"MONTH(Input!G13)","v":1},1,null,{"$f":"SUM(O213:BM213)","v":0},null,null,{"$f":"MIN(1/$H213,1-SUM($N213:N213))*($F213>=4)*$J213","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:O213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:P213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Q213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:R213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:S213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:T213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:U213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:V213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:W213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:X213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Y213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Z213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AA213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AB213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AC213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AD213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AE213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AF213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AG213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AH213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AI213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AJ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AK213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AL213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AM213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AN213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AO213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AP213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AQ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AR213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AS213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AT213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AU213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AV213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AW213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AX213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AY213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AZ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BA213))*($F213>=4)","v":0},{"$f":"MIN(1/$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,3,"…","Operating Expense",2,null,{"$f":"Input!J14","v":10},{"$f":"MONTH(Input!G14)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H214,1-SUM($N214:N214))*($F214>=4)*$J214","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:O214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:P214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Q214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:R214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:S214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:T214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:U214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:V214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:W214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:X214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Y214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Z214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AA214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AB214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AC214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AD214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AE214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AF214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AG214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AH214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AI214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AJ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AK214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AL214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AM214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AN214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AO214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AP214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AQ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AR214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AS214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AT214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AU214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AV214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AW214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AX214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AY214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AZ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BA214))*($F214>=4)","v":0},{"$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))*($F214>=4)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!J15","v":10},{"$f":"MONTH(Input!G15)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H215,1-SUM($N215:N215))*($F215>=4)*$J215","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:O215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:P215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Q215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:R215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:S215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:T215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:U215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:V215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:W215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:X215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Y215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Z215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AA215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AB215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AC215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AD215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AE215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AF215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AG215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AH215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AI215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AJ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AK215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AL215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AM215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AN215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AO215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AP215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AQ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AR215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AS215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AT215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AU215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AV215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AW215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AX215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AY215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AZ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BA215))*($F215>=4)","v":0},{"$f":"MIN(1/$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,5,"…","Operating Expense",2,null,{"$f":"Input!J16","v":10},{"$f":"MONTH(Input!G16)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H216,1-SUM($N216:N216))*($F216>=4)*$J216","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:O216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:P216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Q216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:R216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:S216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:T216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:U216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:V216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:W216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:X216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Y216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Z216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AA216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AB216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AC216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AD216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AE216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AF216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AG216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AH216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AI216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AJ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AK216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AL216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AM216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AN216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AO216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AP216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AQ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AR216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AS216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AT216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AU216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AV216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AW216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AX216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AY216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AZ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BA216))*($F216>=4)","v":0},{"$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))*($F216>=4)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!J17","v":10},{"$f":"MONTH(Input!G17)","v":1},1,null,0,null,null,{"$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,7,"…","Operating Expense",2,null,{"$f":"Input!J18","v":10},{"$f":"MONTH(Input!G18)","v":1},1,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))*($F218>=4)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!J19","v":10},{"$f":"MONTH(Input!G19)","v":1},1,null,0,null,null,{"$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,9,"…","Operating Expense",2,null,{"$f":"Input!J20","v":10},{"$f":"MONTH(Input!G20)","v":1},1,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))*($F220>=4)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!J21","v":10},{"$f":"MONTH(Input!G21)","v":1},1,null,0,null,null,{"$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,11,"…","Operating Expense",2,null,{"$f":"Input!J22","v":10},{"$f":"MONTH(Input!G22)","v":1},1,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))*($F222>=4)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!J23","v":10},{"$f":"MONTH(Input!G23)","v":1},1,null,0,null,null,{"$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,13,"…","Operating Expense",2,null,{"$f":"Input!J24","v":10},{"$f":"MONTH(Input!G24)","v":1},1,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))*($F224>=4)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!J25","v":10},{"$f":"MONTH(Input!G25)","v":1},1,null,0,null,null,{"$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,15,"…","Operating Expense",2,null,{"$f":"Input!J26","v":10},{"$f":"MONTH(Input!G26)","v":1},1,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))*($F226>=4)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!J27","v":10},{"$f":"MONTH(Input!G27)","v":1},1,null,0,null,null,{"$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,17,"…","Operating Expense",2,null,{"$f":"Input!J28","v":10},{"$f":"MONTH(Input!G28)","v":1},1,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))*($F228>=4)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!J29","v":10},{"$f":"MONTH(Input!G29)","v":1},1,null,0,null,null,{"$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,19,"…","Operating Expense",2,null,{"$f":"Input!J30","v":10},{"$f":"MONTH(Input!G30)","v":1},1,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))*($F230>=4)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!J31","v":10},{"$f":"MONTH(Input!G31)","v":1},1,null,0,null,null,{"$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,21,"…","Operating Expense",2,null,{"$f":"Input!J32","v":10},{"$f":"MONTH(Input!G32)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H232,1-SUM($N232:N232))*($F232>=4)*$J232","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:O232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:P232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:Q232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:R232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:S232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:T232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:U232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:V232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:W232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:X232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:Y232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:Z232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AA232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AB232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AC232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AD232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AE232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AF232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AG232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AH232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AI232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AJ232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AK232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AL232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AM232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AN232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AO232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AP232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AQ232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AR232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AS232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AT232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AU232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AV232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AW232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AX232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AY232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:AZ232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BA232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BB232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BC232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BD232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BE232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BF232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BG232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BH232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BI232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BJ232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BK232))*($F232>=4)","v":0},{"$f":"MIN(1/$H232,1-SUM($N232:BL232))*($F232>=4)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!J33","v":10},{"$f":"MONTH(Input!G33)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H233,1-SUM($N233:N233))*($F233>=4)*$J233","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:O233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:P233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:Q233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:R233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:S233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:T233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:U233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:V233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:W233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:X233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:Y233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:Z233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AA233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AB233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AC233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AD233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AE233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AF233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AG233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AH233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AI233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AJ233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AK233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AL233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AM233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AN233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AO233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AP233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AQ233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AR233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AS233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AT233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AU233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AV233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AW233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AX233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AY233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:AZ233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BA233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BB233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BC233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BD233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BE233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BF233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BG233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BH233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BI233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BJ233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BK233))*($F233>=4)","v":0},{"$f":"MIN(1/$H233,1-SUM($N233:BL233))*($F233>=4)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!J34","v":10},{"$f":"MONTH(Input!G34)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H234,1-SUM($N234:N234))*($F234>=4)*$J234","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:O234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:P234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:Q234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:R234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:S234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:T234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:U234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:V234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:W234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:X234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:Y234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:Z234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AA234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AB234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AC234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AD234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AE234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AF234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AG234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AH234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AI234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AJ234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AK234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AL234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AM234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AN234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AO234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AP234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AQ234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AR234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AS234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AT234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AU234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AV234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AW234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AX234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AY234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:AZ234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BA234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BB234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BC234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BD234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BE234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BF234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BG234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BH234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BI234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BJ234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BK234))*($F234>=4)","v":0},{"$f":"MIN(1/$H234,1-SUM($N234:BL234))*($F234>=4)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!J35","v":10},{"$f":"MONTH(Input!G35)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H235,1-SUM($N235:N235))*($F235>=4)*$J235","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:O235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:P235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:Q235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:R235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:S235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:T235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:U235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:V235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:W235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:X235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:Y235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:Z235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AA235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AB235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AC235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AD235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AE235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AF235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AG235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AH235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AI235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AJ235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AK235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AL235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AM235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AN235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AO235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AP235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AQ235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AR235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AS235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AT235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AU235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AV235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AW235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AX235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AY235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:AZ235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BA235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BB235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BC235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BD235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BE235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BF235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BG235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BH235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BI235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BJ235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BK235))*($F235>=4)","v":0},{"$f":"MIN(1/$H235,1-SUM($N235:BL235))*($F235>=4)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!J36","v":10},{"$f":"MONTH(Input!G36)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H236,1-SUM($N236:N236))*($F236>=4)*$J236","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:O236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:P236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:Q236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:R236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:S236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:T236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:U236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:V236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:W236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:X236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:Y236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:Z236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AA236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AB236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AC236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AD236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AE236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AF236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AG236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AH236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AI236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AJ236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AK236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AL236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AM236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AN236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AO236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AP236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AQ236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AR236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AS236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AT236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AU236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AV236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AW236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AX236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AY236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:AZ236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BA236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BB236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BC236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BD236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BE236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BF236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BG236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BH236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BI236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BJ236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BK236))*($F236>=4)","v":0},{"$f":"MIN(1/$H236,1-SUM($N236:BL236))*($F236>=4)","v":0}]
[null,null,null,{"$f":"D211","v":"Book Depreciation Rates"}]
[]
[]
[null,null,null,"Book Depreciation"]
[null,null,{"$f":"C240+1","v":1},{"$f":"INDEX(D$64:D$88,$C241,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C241,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O241:BM241,$O$12:$BM$12)","v":690303.95998738939},{"$f":"SUM(O241:BM241)","v":1000000.0000000001},null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":100000},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":1.11022302462516E-10},{"$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($O212:BM212),1,1)))","v":0}]
[null,null,{"$f":"C241+1","v":2},{"$f":"INDEX(D$64:D$88,$C242,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O242:BM242,$O$12:$BM$12)","v":0},{"$f":"SUM(O242:BM242)","v":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($O213:BM213),1,1)))","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,4,"…","Operating Savings",1,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($O215:BM215),1,1)))","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,6,"…","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($O217:BM217),1,1)))","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,8,"…","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($O219:BM219),1,1)))","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,10,"…","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($O221:BM221),1,1)))","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,12,"…","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($O223:BM223),1,1)))","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,14,"…","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($O225:BM225),1,1)))","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,16,"…","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($O227:BM227),1,1)))","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,18,"…","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($O229:BM229),1,1)))","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,20,"…","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($O231:BM231),1,1)))","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O203:O203,N(OFFSET($O232:O232,0,MAX(COLUMN($O232:O232))-COLUMN($O232:O232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:P203,N(OFFSET($O232:P232,0,MAX(COLUMN($O232:P232))-COLUMN($O232:P232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Q203,N(OFFSET($O232:Q232,0,MAX(COLUMN($O232:Q232))-COLUMN($O232:Q232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:R203,N(OFFSET($O232:R232,0,MAX(COLUMN($O232:R232))-COLUMN($O232:R232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:S203,N(OFFSET($O232:S232,0,MAX(COLUMN($O232:S232))-COLUMN($O232:S232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:T203,N(OFFSET($O232:T232,0,MAX(COLUMN($O232:T232))-COLUMN($O232:T232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:U203,N(OFFSET($O232:U232,0,MAX(COLUMN($O232:U232))-COLUMN($O232:U232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:V203,N(OFFSET($O232:V232,0,MAX(COLUMN($O232:V232))-COLUMN($O232:V232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:W203,N(OFFSET($O232:W232,0,MAX(COLUMN($O232:W232))-COLUMN($O232:W232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:X203,N(OFFSET($O232:X232,0,MAX(COLUMN($O232:X232))-COLUMN($O232:X232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Y203,N(OFFSET($O232:Y232,0,MAX(COLUMN($O232:Y232))-COLUMN($O232:Y232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Z203,N(OFFSET($O232:Z232,0,MAX(COLUMN($O232:Z232))-COLUMN($O232:Z232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AA203,N(OFFSET($O232:AA232,0,MAX(COLUMN($O232:AA232))-COLUMN($O232:AA232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AB203,N(OFFSET($O232:AB232,0,MAX(COLUMN($O232:AB232))-COLUMN($O232:AB232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AC203,N(OFFSET($O232:AC232,0,MAX(COLUMN($O232:AC232))-COLUMN($O232:AC232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AD203,N(OFFSET($O232:AD232,0,MAX(COLUMN($O232:AD232))-COLUMN($O232:AD232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AE203,N(OFFSET($O232:AE232,0,MAX(COLUMN($O232:AE232))-COLUMN($O232:AE232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AF203,N(OFFSET($O232:AF232,0,MAX(COLUMN($O232:AF232))-COLUMN($O232:AF232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AG203,N(OFFSET($O232:AG232,0,MAX(COLUMN($O232:AG232))-COLUMN($O232:AG232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AH203,N(OFFSET($O232:AH232,0,MAX(COLUMN($O232:AH232))-COLUMN($O232:AH232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AI203,N(OFFSET($O232:AI232,0,MAX(COLUMN($O232:AI232))-COLUMN($O232:AI232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AJ203,N(OFFSET($O232:AJ232,0,MAX(COLUMN($O232:AJ232))-COLUMN($O232:AJ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AK203,N(OFFSET($O232:AK232,0,MAX(COLUMN($O232:AK232))-COLUMN($O232:AK232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AL203,N(OFFSET($O232:AL232,0,MAX(COLUMN($O232:AL232))-COLUMN($O232:AL232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AM203,N(OFFSET($O232:AM232,0,MAX(COLUMN($O232:AM232))-COLUMN($O232:AM232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AN203,N(OFFSET($O232:AN232,0,MAX(COLUMN($O232:AN232))-COLUMN($O232:AN232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AO203,N(OFFSET($O232:AO232,0,MAX(COLUMN($O232:AO232))-COLUMN($O232:AO232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AP203,N(OFFSET($O232:AP232,0,MAX(COLUMN($O232:AP232))-COLUMN($O232:AP232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AQ203,N(OFFSET($O232:AQ232,0,MAX(COLUMN($O232:AQ232))-COLUMN($O232:AQ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AR203,N(OFFSET($O232:AR232,0,MAX(COLUMN($O232:AR232))-COLUMN($O232:AR232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AS203,N(OFFSET($O232:AS232,0,MAX(COLUMN($O232:AS232))-COLUMN($O232:AS232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AT203,N(OFFSET($O232:AT232,0,MAX(COLUMN($O232:AT232))-COLUMN($O232:AT232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AU203,N(OFFSET($O232:AU232,0,MAX(COLUMN($O232:AU232))-COLUMN($O232:AU232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AV203,N(OFFSET($O232:AV232,0,MAX(COLUMN($O232:AV232))-COLUMN($O232:AV232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AW203,N(OFFSET($O232:AW232,0,MAX(COLUMN($O232:AW232))-COLUMN($O232:AW232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AX203,N(OFFSET($O232:AX232,0,MAX(COLUMN($O232:AX232))-COLUMN($O232:AX232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AY203,N(OFFSET($O232:AY232,0,MAX(COLUMN($O232:AY232))-COLUMN($O232:AY232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AZ203,N(OFFSET($O232:AZ232,0,MAX(COLUMN($O232:AZ232))-COLUMN($O232:AZ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BA203,N(OFFSET($O232:BA232,0,MAX(COLUMN($O232:BA232))-COLUMN($O232:BA232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BB203,N(OFFSET($O232:BB232,0,MAX(COLUMN($O232:BB232))-COLUMN($O232:BB232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BC203,N(OFFSET($O232:BC232,0,MAX(COLUMN($O232:BC232))-COLUMN($O232:BC232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BD203,N(OFFSET($O232:BD232,0,MAX(COLUMN($O232:BD232))-COLUMN($O232:BD232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BE203,N(OFFSET($O232:BE232,0,MAX(COLUMN($O232:BE232))-COLUMN($O232:BE232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BF203,N(OFFSET($O232:BF232,0,MAX(COLUMN($O232:BF232))-COLUMN($O232:BF232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BG203,N(OFFSET($O232:BG232,0,MAX(COLUMN($O232:BG232))-COLUMN($O232:BG232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BH203,N(OFFSET($O232:BH232,0,MAX(COLUMN($O232:BH232))-COLUMN($O232:BH232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BI203,N(OFFSET($O232:BI232,0,MAX(COLUMN($O232:BI232))-COLUMN($O232:BI232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BJ203,N(OFFSET($O232:BJ232,0,MAX(COLUMN($O232:BJ232))-COLUMN($O232:BJ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BK203,N(OFFSET($O232:BK232,0,MAX(COLUMN($O232:BK232))-COLUMN($O232:BK232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BL203,N(OFFSET($O232:BL232,0,MAX(COLUMN($O232:BL232))-COLUMN($O232:BL232),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BM203,N(OFFSET($O232:BM232,0,MAX(COLUMN($O232:BM232))-COLUMN($O232:BM232),1,1)))","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O204:O204,N(OFFSET($O233:O233,0,MAX(COLUMN($O233:O233))-COLUMN($O233:O233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:P204,N(OFFSET($O233:P233,0,MAX(COLUMN($O233:P233))-COLUMN($O233:P233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Q204,N(OFFSET($O233:Q233,0,MAX(COLUMN($O233:Q233))-COLUMN($O233:Q233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:R204,N(OFFSET($O233:R233,0,MAX(COLUMN($O233:R233))-COLUMN($O233:R233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:S204,N(OFFSET($O233:S233,0,MAX(COLUMN($O233:S233))-COLUMN($O233:S233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:T204,N(OFFSET($O233:T233,0,MAX(COLUMN($O233:T233))-COLUMN($O233:T233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:U204,N(OFFSET($O233:U233,0,MAX(COLUMN($O233:U233))-COLUMN($O233:U233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:V204,N(OFFSET($O233:V233,0,MAX(COLUMN($O233:V233))-COLUMN($O233:V233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:W204,N(OFFSET($O233:W233,0,MAX(COLUMN($O233:W233))-COLUMN($O233:W233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:X204,N(OFFSET($O233:X233,0,MAX(COLUMN($O233:X233))-COLUMN($O233:X233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Y204,N(OFFSET($O233:Y233,0,MAX(COLUMN($O233:Y233))-COLUMN($O233:Y233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Z204,N(OFFSET($O233:Z233,0,MAX(COLUMN($O233:Z233))-COLUMN($O233:Z233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AA204,N(OFFSET($O233:AA233,0,MAX(COLUMN($O233:AA233))-COLUMN($O233:AA233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AB204,N(OFFSET($O233:AB233,0,MAX(COLUMN($O233:AB233))-COLUMN($O233:AB233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AC204,N(OFFSET($O233:AC233,0,MAX(COLUMN($O233:AC233))-COLUMN($O233:AC233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AD204,N(OFFSET($O233:AD233,0,MAX(COLUMN($O233:AD233))-COLUMN($O233:AD233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AE204,N(OFFSET($O233:AE233,0,MAX(COLUMN($O233:AE233))-COLUMN($O233:AE233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AF204,N(OFFSET($O233:AF233,0,MAX(COLUMN($O233:AF233))-COLUMN($O233:AF233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AG204,N(OFFSET($O233:AG233,0,MAX(COLUMN($O233:AG233))-COLUMN($O233:AG233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AH204,N(OFFSET($O233:AH233,0,MAX(COLUMN($O233:AH233))-COLUMN($O233:AH233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AI204,N(OFFSET($O233:AI233,0,MAX(COLUMN($O233:AI233))-COLUMN($O233:AI233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AJ204,N(OFFSET($O233:AJ233,0,MAX(COLUMN($O233:AJ233))-COLUMN($O233:AJ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AK204,N(OFFSET($O233:AK233,0,MAX(COLUMN($O233:AK233))-COLUMN($O233:AK233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AL204,N(OFFSET($O233:AL233,0,MAX(COLUMN($O233:AL233))-COLUMN($O233:AL233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AM204,N(OFFSET($O233:AM233,0,MAX(COLUMN($O233:AM233))-COLUMN($O233:AM233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AN204,N(OFFSET($O233:AN233,0,MAX(COLUMN($O233:AN233))-COLUMN($O233:AN233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AO204,N(OFFSET($O233:AO233,0,MAX(COLUMN($O233:AO233))-COLUMN($O233:AO233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AP204,N(OFFSET($O233:AP233,0,MAX(COLUMN($O233:AP233))-COLUMN($O233:AP233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AQ204,N(OFFSET($O233:AQ233,0,MAX(COLUMN($O233:AQ233))-COLUMN($O233:AQ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AR204,N(OFFSET($O233:AR233,0,MAX(COLUMN($O233:AR233))-COLUMN($O233:AR233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AS204,N(OFFSET($O233:AS233,0,MAX(COLUMN($O233:AS233))-COLUMN($O233:AS233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AT204,N(OFFSET($O233:AT233,0,MAX(COLUMN($O233:AT233))-COLUMN($O233:AT233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AU204,N(OFFSET($O233:AU233,0,MAX(COLUMN($O233:AU233))-COLUMN($O233:AU233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AV204,N(OFFSET($O233:AV233,0,MAX(COLUMN($O233:AV233))-COLUMN($O233:AV233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AW204,N(OFFSET($O233:AW233,0,MAX(COLUMN($O233:AW233))-COLUMN($O233:AW233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AX204,N(OFFSET($O233:AX233,0,MAX(COLUMN($O233:AX233))-COLUMN($O233:AX233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AY204,N(OFFSET($O233:AY233,0,MAX(COLUMN($O233:AY233))-COLUMN($O233:AY233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AZ204,N(OFFSET($O233:AZ233,0,MAX(COLUMN($O233:AZ233))-COLUMN($O233:AZ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BA204,N(OFFSET($O233:BA233,0,MAX(COLUMN($O233:BA233))-COLUMN($O233:BA233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BB204,N(OFFSET($O233:BB233,0,MAX(COLUMN($O233:BB233))-COLUMN($O233:BB233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BC204,N(OFFSET($O233:BC233,0,MAX(COLUMN($O233:BC233))-COLUMN($O233:BC233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BD204,N(OFFSET($O233:BD233,0,MAX(COLUMN($O233:BD233))-COLUMN($O233:BD233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BE204,N(OFFSET($O233:BE233,0,MAX(COLUMN($O233:BE233))-COLUMN($O233:BE233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BF204,N(OFFSET($O233:BF233,0,MAX(COLUMN($O233:BF233))-COLUMN($O233:BF233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BG204,N(OFFSET($O233:BG233,0,MAX(COLUMN($O233:BG233))-COLUMN($O233:BG233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BH204,N(OFFSET($O233:BH233,0,MAX(COLUMN($O233:BH233))-COLUMN($O233:BH233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BI204,N(OFFSET($O233:BI233,0,MAX(COLUMN($O233:BI233))-COLUMN($O233:BI233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BJ204,N(OFFSET($O233:BJ233,0,MAX(COLUMN($O233:BJ233))-COLUMN($O233:BJ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BK204,N(OFFSET($O233:BK233,0,MAX(COLUMN($O233:BK233))-COLUMN($O233:BK233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BL204,N(OFFSET($O233:BL233,0,MAX(COLUMN($O233:BL233))-COLUMN($O233:BL233),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BM204,N(OFFSET($O233:BM233,0,MAX(COLUMN($O233:BM233))-COLUMN($O233:BM233),1,1)))","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O205:O205,N(OFFSET($O234:O234,0,MAX(COLUMN($O234:O234))-COLUMN($O234:O234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:P205,N(OFFSET($O234:P234,0,MAX(COLUMN($O234:P234))-COLUMN($O234:P234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Q205,N(OFFSET($O234:Q234,0,MAX(COLUMN($O234:Q234))-COLUMN($O234:Q234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:R205,N(OFFSET($O234:R234,0,MAX(COLUMN($O234:R234))-COLUMN($O234:R234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:S205,N(OFFSET($O234:S234,0,MAX(COLUMN($O234:S234))-COLUMN($O234:S234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:T205,N(OFFSET($O234:T234,0,MAX(COLUMN($O234:T234))-COLUMN($O234:T234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:U205,N(OFFSET($O234:U234,0,MAX(COLUMN($O234:U234))-COLUMN($O234:U234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:V205,N(OFFSET($O234:V234,0,MAX(COLUMN($O234:V234))-COLUMN($O234:V234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:W205,N(OFFSET($O234:W234,0,MAX(COLUMN($O234:W234))-COLUMN($O234:W234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:X205,N(OFFSET($O234:X234,0,MAX(COLUMN($O234:X234))-COLUMN($O234:X234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Y205,N(OFFSET($O234:Y234,0,MAX(COLUMN($O234:Y234))-COLUMN($O234:Y234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Z205,N(OFFSET($O234:Z234,0,MAX(COLUMN($O234:Z234))-COLUMN($O234:Z234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AA205,N(OFFSET($O234:AA234,0,MAX(COLUMN($O234:AA234))-COLUMN($O234:AA234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AB205,N(OFFSET($O234:AB234,0,MAX(COLUMN($O234:AB234))-COLUMN($O234:AB234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AC205,N(OFFSET($O234:AC234,0,MAX(COLUMN($O234:AC234))-COLUMN($O234:AC234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AD205,N(OFFSET($O234:AD234,0,MAX(COLUMN($O234:AD234))-COLUMN($O234:AD234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AE205,N(OFFSET($O234:AE234,0,MAX(COLUMN($O234:AE234))-COLUMN($O234:AE234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AF205,N(OFFSET($O234:AF234,0,MAX(COLUMN($O234:AF234))-COLUMN($O234:AF234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AG205,N(OFFSET($O234:AG234,0,MAX(COLUMN($O234:AG234))-COLUMN($O234:AG234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AH205,N(OFFSET($O234:AH234,0,MAX(COLUMN($O234:AH234))-COLUMN($O234:AH234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AI205,N(OFFSET($O234:AI234,0,MAX(COLUMN($O234:AI234))-COLUMN($O234:AI234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AJ205,N(OFFSET($O234:AJ234,0,MAX(COLUMN($O234:AJ234))-COLUMN($O234:AJ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AK205,N(OFFSET($O234:AK234,0,MAX(COLUMN($O234:AK234))-COLUMN($O234:AK234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AL205,N(OFFSET($O234:AL234,0,MAX(COLUMN($O234:AL234))-COLUMN($O234:AL234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AM205,N(OFFSET($O234:AM234,0,MAX(COLUMN($O234:AM234))-COLUMN($O234:AM234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AN205,N(OFFSET($O234:AN234,0,MAX(COLUMN($O234:AN234))-COLUMN($O234:AN234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AO205,N(OFFSET($O234:AO234,0,MAX(COLUMN($O234:AO234))-COLUMN($O234:AO234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AP205,N(OFFSET($O234:AP234,0,MAX(COLUMN($O234:AP234))-COLUMN($O234:AP234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AQ205,N(OFFSET($O234:AQ234,0,MAX(COLUMN($O234:AQ234))-COLUMN($O234:AQ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AR205,N(OFFSET($O234:AR234,0,MAX(COLUMN($O234:AR234))-COLUMN($O234:AR234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AS205,N(OFFSET($O234:AS234,0,MAX(COLUMN($O234:AS234))-COLUMN($O234:AS234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AT205,N(OFFSET($O234:AT234,0,MAX(COLUMN($O234:AT234))-COLUMN($O234:AT234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AU205,N(OFFSET($O234:AU234,0,MAX(COLUMN($O234:AU234))-COLUMN($O234:AU234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AV205,N(OFFSET($O234:AV234,0,MAX(COLUMN($O234:AV234))-COLUMN($O234:AV234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AW205,N(OFFSET($O234:AW234,0,MAX(COLUMN($O234:AW234))-COLUMN($O234:AW234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AX205,N(OFFSET($O234:AX234,0,MAX(COLUMN($O234:AX234))-COLUMN($O234:AX234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AY205,N(OFFSET($O234:AY234,0,MAX(COLUMN($O234:AY234))-COLUMN($O234:AY234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AZ205,N(OFFSET($O234:AZ234,0,MAX(COLUMN($O234:AZ234))-COLUMN($O234:AZ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BA205,N(OFFSET($O234:BA234,0,MAX(COLUMN($O234:BA234))-COLUMN($O234:BA234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BB205,N(OFFSET($O234:BB234,0,MAX(COLUMN($O234:BB234))-COLUMN($O234:BB234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BC205,N(OFFSET($O234:BC234,0,MAX(COLUMN($O234:BC234))-COLUMN($O234:BC234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BD205,N(OFFSET($O234:BD234,0,MAX(COLUMN($O234:BD234))-COLUMN($O234:BD234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BE205,N(OFFSET($O234:BE234,0,MAX(COLUMN($O234:BE234))-COLUMN($O234:BE234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BF205,N(OFFSET($O234:BF234,0,MAX(COLUMN($O234:BF234))-COLUMN($O234:BF234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BG205,N(OFFSET($O234:BG234,0,MAX(COLUMN($O234:BG234))-COLUMN($O234:BG234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BH205,N(OFFSET($O234:BH234,0,MAX(COLUMN($O234:BH234))-COLUMN($O234:BH234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BI205,N(OFFSET($O234:BI234,0,MAX(COLUMN($O234:BI234))-COLUMN($O234:BI234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BJ205,N(OFFSET($O234:BJ234,0,MAX(COLUMN($O234:BJ234))-COLUMN($O234:BJ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BK205,N(OFFSET($O234:BK234,0,MAX(COLUMN($O234:BK234))-COLUMN($O234:BK234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BL205,N(OFFSET($O234:BL234,0,MAX(COLUMN($O234:BL234))-COLUMN($O234:BL234),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BM205,N(OFFSET($O234:BM234,0,MAX(COLUMN($O234:BM234))-COLUMN($O234:BM234),1,1)))","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O206:O206,N(OFFSET($O235:O235,0,MAX(COLUMN($O235:O235))-COLUMN($O235:O235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:P206,N(OFFSET($O235:P235,0,MAX(COLUMN($O235:P235))-COLUMN($O235:P235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Q206,N(OFFSET($O235:Q235,0,MAX(COLUMN($O235:Q235))-COLUMN($O235:Q235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:R206,N(OFFSET($O235:R235,0,MAX(COLUMN($O235:R235))-COLUMN($O235:R235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:S206,N(OFFSET($O235:S235,0,MAX(COLUMN($O235:S235))-COLUMN($O235:S235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:T206,N(OFFSET($O235:T235,0,MAX(COLUMN($O235:T235))-COLUMN($O235:T235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:U206,N(OFFSET($O235:U235,0,MAX(COLUMN($O235:U235))-COLUMN($O235:U235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:V206,N(OFFSET($O235:V235,0,MAX(COLUMN($O235:V235))-COLUMN($O235:V235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:W206,N(OFFSET($O235:W235,0,MAX(COLUMN($O235:W235))-COLUMN($O235:W235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:X206,N(OFFSET($O235:X235,0,MAX(COLUMN($O235:X235))-COLUMN($O235:X235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Y206,N(OFFSET($O235:Y235,0,MAX(COLUMN($O235:Y235))-COLUMN($O235:Y235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Z206,N(OFFSET($O235:Z235,0,MAX(COLUMN($O235:Z235))-COLUMN($O235:Z235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AA206,N(OFFSET($O235:AA235,0,MAX(COLUMN($O235:AA235))-COLUMN($O235:AA235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AB206,N(OFFSET($O235:AB235,0,MAX(COLUMN($O235:AB235))-COLUMN($O235:AB235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AC206,N(OFFSET($O235:AC235,0,MAX(COLUMN($O235:AC235))-COLUMN($O235:AC235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AD206,N(OFFSET($O235:AD235,0,MAX(COLUMN($O235:AD235))-COLUMN($O235:AD235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AE206,N(OFFSET($O235:AE235,0,MAX(COLUMN($O235:AE235))-COLUMN($O235:AE235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AF206,N(OFFSET($O235:AF235,0,MAX(COLUMN($O235:AF235))-COLUMN($O235:AF235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AG206,N(OFFSET($O235:AG235,0,MAX(COLUMN($O235:AG235))-COLUMN($O235:AG235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AH206,N(OFFSET($O235:AH235,0,MAX(COLUMN($O235:AH235))-COLUMN($O235:AH235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AI206,N(OFFSET($O235:AI235,0,MAX(COLUMN($O235:AI235))-COLUMN($O235:AI235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AJ206,N(OFFSET($O235:AJ235,0,MAX(COLUMN($O235:AJ235))-COLUMN($O235:AJ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AK206,N(OFFSET($O235:AK235,0,MAX(COLUMN($O235:AK235))-COLUMN($O235:AK235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AL206,N(OFFSET($O235:AL235,0,MAX(COLUMN($O235:AL235))-COLUMN($O235:AL235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AM206,N(OFFSET($O235:AM235,0,MAX(COLUMN($O235:AM235))-COLUMN($O235:AM235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AN206,N(OFFSET($O235:AN235,0,MAX(COLUMN($O235:AN235))-COLUMN($O235:AN235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AO206,N(OFFSET($O235:AO235,0,MAX(COLUMN($O235:AO235))-COLUMN($O235:AO235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AP206,N(OFFSET($O235:AP235,0,MAX(COLUMN($O235:AP235))-COLUMN($O235:AP235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AQ206,N(OFFSET($O235:AQ235,0,MAX(COLUMN($O235:AQ235))-COLUMN($O235:AQ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AR206,N(OFFSET($O235:AR235,0,MAX(COLUMN($O235:AR235))-COLUMN($O235:AR235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AS206,N(OFFSET($O235:AS235,0,MAX(COLUMN($O235:AS235))-COLUMN($O235:AS235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AT206,N(OFFSET($O235:AT235,0,MAX(COLUMN($O235:AT235))-COLUMN($O235:AT235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AU206,N(OFFSET($O235:AU235,0,MAX(COLUMN($O235:AU235))-COLUMN($O235:AU235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AV206,N(OFFSET($O235:AV235,0,MAX(COLUMN($O235:AV235))-COLUMN($O235:AV235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AW206,N(OFFSET($O235:AW235,0,MAX(COLUMN($O235:AW235))-COLUMN($O235:AW235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AX206,N(OFFSET($O235:AX235,0,MAX(COLUMN($O235:AX235))-COLUMN($O235:AX235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AY206,N(OFFSET($O235:AY235,0,MAX(COLUMN($O235:AY235))-COLUMN($O235:AY235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AZ206,N(OFFSET($O235:AZ235,0,MAX(COLUMN($O235:AZ235))-COLUMN($O235:AZ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BA206,N(OFFSET($O235:BA235,0,MAX(COLUMN($O235:BA235))-COLUMN($O235:BA235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BB206,N(OFFSET($O235:BB235,0,MAX(COLUMN($O235:BB235))-COLUMN($O235:BB235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BC206,N(OFFSET($O235:BC235,0,MAX(COLUMN($O235:BC235))-COLUMN($O235:BC235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BD206,N(OFFSET($O235:BD235,0,MAX(COLUMN($O235:BD235))-COLUMN($O235:BD235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BE206,N(OFFSET($O235:BE235,0,MAX(COLUMN($O235:BE235))-COLUMN($O235:BE235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BF206,N(OFFSET($O235:BF235,0,MAX(COLUMN($O235:BF235))-COLUMN($O235:BF235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BG206,N(OFFSET($O235:BG235,0,MAX(COLUMN($O235:BG235))-COLUMN($O235:BG235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BH206,N(OFFSET($O235:BH235,0,MAX(COLUMN($O235:BH235))-COLUMN($O235:BH235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BI206,N(OFFSET($O235:BI235,0,MAX(COLUMN($O235:BI235))-COLUMN($O235:BI235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BJ206,N(OFFSET($O235:BJ235,0,MAX(COLUMN($O235:BJ235))-COLUMN($O235:BJ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BK206,N(OFFSET($O235:BK235,0,MAX(COLUMN($O235:BK235))-COLUMN($O235:BK235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BL206,N(OFFSET($O235:BL235,0,MAX(COLUMN($O235:BL235))-COLUMN($O235:BL235),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BM206,N(OFFSET($O235:BM235,0,MAX(COLUMN($O235:BM235))-COLUMN($O235:BM235),1,1)))","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O207:O207,N(OFFSET($O236:O236,0,MAX(COLUMN($O236:O236))-COLUMN($O236:O236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:P207,N(OFFSET($O236:P236,0,MAX(COLUMN($O236:P236))-COLUMN($O236:P236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Q207,N(OFFSET($O236:Q236,0,MAX(COLUMN($O236:Q236))-COLUMN($O236:Q236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:R207,N(OFFSET($O236:R236,0,MAX(COLUMN($O236:R236))-COLUMN($O236:R236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:S207,N(OFFSET($O236:S236,0,MAX(COLUMN($O236:S236))-COLUMN($O236:S236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:T207,N(OFFSET($O236:T236,0,MAX(COLUMN($O236:T236))-COLUMN($O236:T236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:U207,N(OFFSET($O236:U236,0,MAX(COLUMN($O236:U236))-COLUMN($O236:U236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:V207,N(OFFSET($O236:V236,0,MAX(COLUMN($O236:V236))-COLUMN($O236:V236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:W207,N(OFFSET($O236:W236,0,MAX(COLUMN($O236:W236))-COLUMN($O236:W236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:X207,N(OFFSET($O236:X236,0,MAX(COLUMN($O236:X236))-COLUMN($O236:X236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Y207,N(OFFSET($O236:Y236,0,MAX(COLUMN($O236:Y236))-COLUMN($O236:Y236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Z207,N(OFFSET($O236:Z236,0,MAX(COLUMN($O236:Z236))-COLUMN($O236:Z236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AA207,N(OFFSET($O236:AA236,0,MAX(COLUMN($O236:AA236))-COLUMN($O236:AA236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AB207,N(OFFSET($O236:AB236,0,MAX(COLUMN($O236:AB236))-COLUMN($O236:AB236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AC207,N(OFFSET($O236:AC236,0,MAX(COLUMN($O236:AC236))-COLUMN($O236:AC236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AD207,N(OFFSET($O236:AD236,0,MAX(COLUMN($O236:AD236))-COLUMN($O236:AD236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AE207,N(OFFSET($O236:AE236,0,MAX(COLUMN($O236:AE236))-COLUMN($O236:AE236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AF207,N(OFFSET($O236:AF236,0,MAX(COLUMN($O236:AF236))-COLUMN($O236:AF236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AG207,N(OFFSET($O236:AG236,0,MAX(COLUMN($O236:AG236))-COLUMN($O236:AG236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AH207,N(OFFSET($O236:AH236,0,MAX(COLUMN($O236:AH236))-COLUMN($O236:AH236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AI207,N(OFFSET($O236:AI236,0,MAX(COLUMN($O236:AI236))-COLUMN($O236:AI236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AJ207,N(OFFSET($O236:AJ236,0,MAX(COLUMN($O236:AJ236))-COLUMN($O236:AJ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AK207,N(OFFSET($O236:AK236,0,MAX(COLUMN($O236:AK236))-COLUMN($O236:AK236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AL207,N(OFFSET($O236:AL236,0,MAX(COLUMN($O236:AL236))-COLUMN($O236:AL236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AM207,N(OFFSET($O236:AM236,0,MAX(COLUMN($O236:AM236))-COLUMN($O236:AM236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AN207,N(OFFSET($O236:AN236,0,MAX(COLUMN($O236:AN236))-COLUMN($O236:AN236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AO207,N(OFFSET($O236:AO236,0,MAX(COLUMN($O236:AO236))-COLUMN($O236:AO236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AP207,N(OFFSET($O236:AP236,0,MAX(COLUMN($O236:AP236))-COLUMN($O236:AP236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AQ207,N(OFFSET($O236:AQ236,0,MAX(COLUMN($O236:AQ236))-COLUMN($O236:AQ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AR207,N(OFFSET($O236:AR236,0,MAX(COLUMN($O236:AR236))-COLUMN($O236:AR236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AS207,N(OFFSET($O236:AS236,0,MAX(COLUMN($O236:AS236))-COLUMN($O236:AS236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AT207,N(OFFSET($O236:AT236,0,MAX(COLUMN($O236:AT236))-COLUMN($O236:AT236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AU207,N(OFFSET($O236:AU236,0,MAX(COLUMN($O236:AU236))-COLUMN($O236:AU236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AV207,N(OFFSET($O236:AV236,0,MAX(COLUMN($O236:AV236))-COLUMN($O236:AV236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AW207,N(OFFSET($O236:AW236,0,MAX(COLUMN($O236:AW236))-COLUMN($O236:AW236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AX207,N(OFFSET($O236:AX236,0,MAX(COLUMN($O236:AX236))-COLUMN($O236:AX236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AY207,N(OFFSET($O236:AY236,0,MAX(COLUMN($O236:AY236))-COLUMN($O236:AY236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AZ207,N(OFFSET($O236:AZ236,0,MAX(COLUMN($O236:AZ236))-COLUMN($O236:AZ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BA207,N(OFFSET($O236:BA236,0,MAX(COLUMN($O236:BA236))-COLUMN($O236:BA236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BB207,N(OFFSET($O236:BB236,0,MAX(COLUMN($O236:BB236))-COLUMN($O236:BB236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BC207,N(OFFSET($O236:BC236,0,MAX(COLUMN($O236:BC236))-COLUMN($O236:BC236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BD207,N(OFFSET($O236:BD236,0,MAX(COLUMN($O236:BD236))-COLUMN($O236:BD236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BE207,N(OFFSET($O236:BE236,0,MAX(COLUMN($O236:BE236))-COLUMN($O236:BE236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BF207,N(OFFSET($O236:BF236,0,MAX(COLUMN($O236:BF236))-COLUMN($O236:BF236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BG207,N(OFFSET($O236:BG236,0,MAX(COLUMN($O236:BG236))-COLUMN($O236:BG236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BH207,N(OFFSET($O236:BH236,0,MAX(COLUMN($O236:BH236))-COLUMN($O236:BH236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BI207,N(OFFSET($O236:BI236,0,MAX(COLUMN($O236:BI236))-COLUMN($O236:BI236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BJ207,N(OFFSET($O236:BJ236,0,MAX(COLUMN($O236:BJ236))-COLUMN($O236:BJ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BK207,N(OFFSET($O236:BK236,0,MAX(COLUMN($O236:BK236))-COLUMN($O236:BK236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BL207,N(OFFSET($O236:BL236,0,MAX(COLUMN($O236:BL236))-COLUMN($O236:BL236),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BM207,N(OFFSET($O236:BM236,0,MAX(COLUMN($O236:BM236))-COLUMN($O236:BM236),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D240","v":"Total Book Depreciation"},null,null,null,null,null,null,690303.95998738939,1000000.0000000001,null,null,{"$f":"SUM(O241:O265)","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000,1.11022302462516E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU241:AU265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C269+1","v":1},{"$f":"INDEX(D$64:D$88,$C270,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C270,1)","v":"Capital"},4,null,{"$f":"YEAR(I183)+H183","v":2032},null,null,{"$f":"SUMPRODUCT(O270:BM270,$O$12:$BM$12)","v":0},{"$f":"SUM(O270:BM270)","v":0},null,null,{"$f":"-IF(AND($F270=3,O$10=$H270),$L183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F270=3,AU$10=$H270),$L183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C270+1","v":2},{"$f":"INDEX(D$64:D$88,$C271,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"YEAR(I184)+H184","v":2032},null,null,{"$f":"SUMPRODUCT(O271:BM271,$O$12:$BM$12)","v":0},{"$f":"SUM(O271:BM271)","v":0},null,null,{"$f":"-IF(AND($F271=3,O$10=$H271),$L184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F271=3,AU$10=$H271),$L184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F272=3,O$10=$H272),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F272=3,AU$10=$H272),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F273=3,O$10=$H273),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F273=3,AU$10=$H273),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F274=3,O$10=$H274),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F274=3,AU$10=$H274),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F275=3,O$10=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F275=3,AU$10=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F276=3,O$10=$H276),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F276=3,AU$10=$H276),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F277=3,O$10=$H277),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F277=3,AU$10=$H277),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F278=3,O$10=$H278),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F278=3,AU$10=$H278),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F279=3,O$10=$H279),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F279=3,AU$10=$H279),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F280=3,O$10=$H280),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F280=3,AU$10=$H280),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F281=3,O$10=$H281),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F281=3,AU$10=$H281),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F282=3,O$10=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F282=3,AU$10=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F283=3,O$10=$H283),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F283=3,AU$10=$H283),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F284=3,O$10=$H284),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F284=3,AU$10=$H284),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F285=3,O$10=$H285),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F285=3,AU$10=$H285),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F286=3,O$10=$H286),$L199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F286=3,AU$10=$H286),$L199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F287=3,O$10=$H287),$L200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F287=3,AU$10=$H287),$L200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F288=3,O$10=$H288),$L201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F288=3,AU$10=$H288),$L201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F289=3,O$10=$H289),$L202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F289=3,AU$10=$H289),$L202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F290=3,O$10=$H290),$L203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F290=3,AU$10=$H290),$L203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F291=3,O$10=$H291),$L204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F291=3,AU$10=$H291),$L204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F292=3,O$10=$H292),$L205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F292=3,AU$10=$H292),$L205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F293=3,O$10=$H293),$L206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F293=3,AU$10=$H293),$L206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F294=3,O$10=$H294),$L207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F294=3,AU$10=$H294),$L207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D269","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O270:O294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU270:AU294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[null,null,{"$f":"C298+1","v":1},{"$f":"INDEX(D$64:D$88,$C299,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C299,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O183:O183)-SUM($O241:O241)+SUM($O270:O270)","v":900000},{"$f":"SUM($O183:P183)-SUM($O241:P241)+SUM($O270:P270)","v":800000},{"$f":"SUM($O183:Q183)-SUM($O241:Q241)+SUM($O270:Q270)","v":700000},{"$f":"SUM($O183:R183)-SUM($O241:R241)+SUM($O270:R270)","v":600000},{"$f":"SUM($O183:S183)-SUM($O241:S241)+SUM($O270:S270)","v":500000},{"$f":"SUM($O183:T183)-SUM($O241:T241)+SUM($O270:T270)","v":400000},{"$f":"SUM($O183:U183)-SUM($O241:U241)+SUM($O270:U270)","v":300000},{"$f":"SUM($O183:V183)-SUM($O241:V241)+SUM($O270:V270)","v":200000},{"$f":"SUM($O183:W183)-SUM($O241:W241)+SUM($O270:W270)","v":100000},{"$f":"SUM($O183:X183)-SUM($O241:X241)+SUM($O270:X270)","v":0},{"$f":"SUM($O183:Y183)-SUM($O241:Y241)+SUM($O270:Y270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:Z183)-SUM($O241:Z241)+SUM($O270:Z270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AA183)-SUM($O241:AA241)+SUM($O270:AA270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AB183)-SUM($O241:AB241)+SUM($O270:AB270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AC183)-SUM($O241:AC241)+SUM($O270:AC270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AD183)-SUM($O241:AD241)+SUM($O270:AD270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AE183)-SUM($O241:AE241)+SUM($O270:AE270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AF183)-SUM($O241:AF241)+SUM($O270:AF270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AG183)-SUM($O241:AG241)+SUM($O270:AG270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AH183)-SUM($O241:AH241)+SUM($O270:AH270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AI183)-SUM($O241:AI241)+SUM($O270:AI270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AJ183)-SUM($O241:AJ241)+SUM($O270:AJ270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AK183)-SUM($O241:AK241)+SUM($O270:AK270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AL183)-SUM($O241:AL241)+SUM($O270:AL270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AM183)-SUM($O241:AM241)+SUM($O270:AM270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AN183)-SUM($O241:AN241)+SUM($O270:AN270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AO183)-SUM($O241:AO241)+SUM($O270:AO270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AP183)-SUM($O241:AP241)+SUM($O270:AP270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AQ183)-SUM($O241:AQ241)+SUM($O270:AQ270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AR183)-SUM($O241:AR241)+SUM($O270:AR270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AS183)-SUM($O241:AS241)+SUM($O270:AS270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AT183)-SUM($O241:AT241)+SUM($O270:AT270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AU183)-SUM($O241:AU241)+SUM($O270:AU270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AV183)-SUM($O241:AV241)+SUM($O270:AV270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AW183)-SUM($O241:AW241)+SUM($O270:AW270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AX183)-SUM($O241:AX241)+SUM($O270:AX270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AY183)-SUM($O241:AY241)+SUM($O270:AY270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:AZ183)-SUM($O241:AZ241)+SUM($O270:AZ270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BA183)-SUM($O241:BA241)+SUM($O270:BA270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BB183)-SUM($O241:BB241)+SUM($O270:BB270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BC183)-SUM($O241:BC241)+SUM($O270:BC270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BD183)-SUM($O241:BD241)+SUM($O270:BD270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BE183)-SUM($O241:BE241)+SUM($O270:BE270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BF183)-SUM($O241:BF241)+SUM($O270:BF270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BG183)-SUM($O241:BG241)+SUM($O270:BG270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BH183)-SUM($O241:BH241)+SUM($O270:BH270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BI183)-SUM($O241:BI241)+SUM($O270:BI270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BJ183)-SUM($O241:BJ241)+SUM($O270:BJ270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BK183)-SUM($O241:BK241)+SUM($O270:BK270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BL183)-SUM($O241:BL241)+SUM($O270:BL270)","v":-1.16415321826935E-10},{"$f":"SUM($O183:BM183)-SUM($O241:BM241)+SUM($O270:BM270)","v":-1.16415321826935E-10}]
[null,null,{"$f":"C299+1","v":2},{"$f":"INDEX(D$64:D$88,$C300,1)","v":"O&M"},"Operating Expense",2,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,3,"…","Operating Expense",2,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,4,"…","Operating Savings",1,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,5,"…","Operating Expense",2,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,6,"…","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,7,"…","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,8,"…","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,9,"…","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,10,"…","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,11,"…","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,12,"…","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,13,"…","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,14,"…","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,15,"…","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,16,"…","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,17,"…","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,18,"…","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,19,"…","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,20,"…","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,21,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O203:O203)-SUM($O261:O261)+SUM($O290:O290)","v":0},{"$f":"SUM($O203:P203)-SUM($O261:P261)+SUM($O290:P290)","v":0},{"$f":"SUM($O203:Q203)-SUM($O261:Q261)+SUM($O290:Q290)","v":0},{"$f":"SUM($O203:R203)-SUM($O261:R261)+SUM($O290:R290)","v":0},{"$f":"SUM($O203:S203)-SUM($O261:S261)+SUM($O290:S290)","v":0},{"$f":"SUM($O203:T203)-SUM($O261:T261)+SUM($O290:T290)","v":0},{"$f":"SUM($O203:U203)-SUM($O261:U261)+SUM($O290:U290)","v":0},{"$f":"SUM($O203:V203)-SUM($O261:V261)+SUM($O290:V290)","v":0},{"$f":"SUM($O203:W203)-SUM($O261:W261)+SUM($O290:W290)","v":0},{"$f":"SUM($O203:X203)-SUM($O261:X261)+SUM($O290:X290)","v":0},{"$f":"SUM($O203:Y203)-SUM($O261:Y261)+SUM($O290:Y290)","v":0},{"$f":"SUM($O203:Z203)-SUM($O261:Z261)+SUM($O290:Z290)","v":0},{"$f":"SUM($O203:AA203)-SUM($O261:AA261)+SUM($O290:AA290)","v":0},{"$f":"SUM($O203:AB203)-SUM($O261:AB261)+SUM($O290:AB290)","v":0},{"$f":"SUM($O203:AC203)-SUM($O261:AC261)+SUM($O290:AC290)","v":0},{"$f":"SUM($O203:AD203)-SUM($O261:AD261)+SUM($O290:AD290)","v":0},{"$f":"SUM($O203:AE203)-SUM($O261:AE261)+SUM($O290:AE290)","v":0},{"$f":"SUM($O203:AF203)-SUM($O261:AF261)+SUM($O290:AF290)","v":0},{"$f":"SUM($O203:AG203)-SUM($O261:AG261)+SUM($O290:AG290)","v":0},{"$f":"SUM($O203:AH203)-SUM($O261:AH261)+SUM($O290:AH290)","v":0},{"$f":"SUM($O203:AI203)-SUM($O261:AI261)+SUM($O290:AI290)","v":0},{"$f":"SUM($O203:AJ203)-SUM($O261:AJ261)+SUM($O290:AJ290)","v":0},{"$f":"SUM($O203:AK203)-SUM($O261:AK261)+SUM($O290:AK290)","v":0},{"$f":"SUM($O203:AL203)-SUM($O261:AL261)+SUM($O290:AL290)","v":0},{"$f":"SUM($O203:AM203)-SUM($O261:AM261)+SUM($O290:AM290)","v":0},{"$f":"SUM($O203:AN203)-SUM($O261:AN261)+SUM($O290:AN290)","v":0},{"$f":"SUM($O203:AO203)-SUM($O261:AO261)+SUM($O290:AO290)","v":0},{"$f":"SUM($O203:AP203)-SUM($O261:AP261)+SUM($O290:AP290)","v":0},{"$f":"SUM($O203:AQ203)-SUM($O261:AQ261)+SUM($O290:AQ290)","v":0},{"$f":"SUM($O203:AR203)-SUM($O261:AR261)+SUM($O290:AR290)","v":0},{"$f":"SUM($O203:AS203)-SUM($O261:AS261)+SUM($O290:AS290)","v":0},{"$f":"SUM($O203:AT203)-SUM($O261:AT261)+SUM($O290:AT290)","v":0},{"$f":"SUM($O203:AU203)-SUM($O261:AU261)+SUM($O290:AU290)","v":0},{"$f":"SUM($O203:AV203)-SUM($O261:AV261)+SUM($O290:AV290)","v":0},{"$f":"SUM($O203:AW203)-SUM($O261:AW261)+SUM($O290:AW290)","v":0},{"$f":"SUM($O203:AX203)-SUM($O261:AX261)+SUM($O290:AX290)","v":0},{"$f":"SUM($O203:AY203)-SUM($O261:AY261)+SUM($O290:AY290)","v":0},{"$f":"SUM($O203:AZ203)-SUM($O261:AZ261)+SUM($O290:AZ290)","v":0},{"$f":"SUM($O203:BA203)-SUM($O261:BA261)+SUM($O290:BA290)","v":0},{"$f":"SUM($O203:BB203)-SUM($O261:BB261)+SUM($O290:BB290)","v":0},{"$f":"SUM($O203:BC203)-SUM($O261:BC261)+SUM($O290:BC290)","v":0},{"$f":"SUM($O203:BD203)-SUM($O261:BD261)+SUM($O290:BD290)","v":0},{"$f":"SUM($O203:BE203)-SUM($O261:BE261)+SUM($O290:BE290)","v":0},{"$f":"SUM($O203:BF203)-SUM($O261:BF261)+SUM($O290:BF290)","v":0},{"$f":"SUM($O203:BG203)-SUM($O261:BG261)+SUM($O290:BG290)","v":0},{"$f":"SUM($O203:BH203)-SUM($O261:BH261)+SUM($O290:BH290)","v":0},{"$f":"SUM($O203:BI203)-SUM($O261:BI261)+SUM($O290:BI290)","v":0},{"$f":"SUM($O203:BJ203)-SUM($O261:BJ261)+SUM($O290:BJ290)","v":0},{"$f":"SUM($O203:BK203)-SUM($O261:BK261)+SUM($O290:BK290)","v":0},{"$f":"SUM($O203:BL203)-SUM($O261:BL261)+SUM($O290:BL290)","v":0},{"$f":"SUM($O203:BM203)-SUM($O261:BM261)+SUM($O290:BM290)","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O204:O204)-SUM($O262:O262)+SUM($O291:O291)","v":0},{"$f":"SUM($O204:P204)-SUM($O262:P262)+SUM($O291:P291)","v":0},{"$f":"SUM($O204:Q204)-SUM($O262:Q262)+SUM($O291:Q291)","v":0},{"$f":"SUM($O204:R204)-SUM($O262:R262)+SUM($O291:R291)","v":0},{"$f":"SUM($O204:S204)-SUM($O262:S262)+SUM($O291:S291)","v":0},{"$f":"SUM($O204:T204)-SUM($O262:T262)+SUM($O291:T291)","v":0},{"$f":"SUM($O204:U204)-SUM($O262:U262)+SUM($O291:U291)","v":0},{"$f":"SUM($O204:V204)-SUM($O262:V262)+SUM($O291:V291)","v":0},{"$f":"SUM($O204:W204)-SUM($O262:W262)+SUM($O291:W291)","v":0},{"$f":"SUM($O204:X204)-SUM($O262:X262)+SUM($O291:X291)","v":0},{"$f":"SUM($O204:Y204)-SUM($O262:Y262)+SUM($O291:Y291)","v":0},{"$f":"SUM($O204:Z204)-SUM($O262:Z262)+SUM($O291:Z291)","v":0},{"$f":"SUM($O204:AA204)-SUM($O262:AA262)+SUM($O291:AA291)","v":0},{"$f":"SUM($O204:AB204)-SUM($O262:AB262)+SUM($O291:AB291)","v":0},{"$f":"SUM($O204:AC204)-SUM($O262:AC262)+SUM($O291:AC291)","v":0},{"$f":"SUM($O204:AD204)-SUM($O262:AD262)+SUM($O291:AD291)","v":0},{"$f":"SUM($O204:AE204)-SUM($O262:AE262)+SUM($O291:AE291)","v":0},{"$f":"SUM($O204:AF204)-SUM($O262:AF262)+SUM($O291:AF291)","v":0},{"$f":"SUM($O204:AG204)-SUM($O262:AG262)+SUM($O291:AG291)","v":0},{"$f":"SUM($O204:AH204)-SUM($O262:AH262)+SUM($O291:AH291)","v":0},{"$f":"SUM($O204:AI204)-SUM($O262:AI262)+SUM($O291:AI291)","v":0},{"$f":"SUM($O204:AJ204)-SUM($O262:AJ262)+SUM($O291:AJ291)","v":0},{"$f":"SUM($O204:AK204)-SUM($O262:AK262)+SUM($O291:AK291)","v":0},{"$f":"SUM($O204:AL204)-SUM($O262:AL262)+SUM($O291:AL291)","v":0},{"$f":"SUM($O204:AM204)-SUM($O262:AM262)+SUM($O291:AM291)","v":0},{"$f":"SUM($O204:AN204)-SUM($O262:AN262)+SUM($O291:AN291)","v":0},{"$f":"SUM($O204:AO204)-SUM($O262:AO262)+SUM($O291:AO291)","v":0},{"$f":"SUM($O204:AP204)-SUM($O262:AP262)+SUM($O291:AP291)","v":0},{"$f":"SUM($O204:AQ204)-SUM($O262:AQ262)+SUM($O291:AQ291)","v":0},{"$f":"SUM($O204:AR204)-SUM($O262:AR262)+SUM($O291:AR291)","v":0},{"$f":"SUM($O204:AS204)-SUM($O262:AS262)+SUM($O291:AS291)","v":0},{"$f":"SUM($O204:AT204)-SUM($O262:AT262)+SUM($O291:AT291)","v":0},{"$f":"SUM($O204:AU204)-SUM($O262:AU262)+SUM($O291:AU291)","v":0},{"$f":"SUM($O204:AV204)-SUM($O262:AV262)+SUM($O291:AV291)","v":0},{"$f":"SUM($O204:AW204)-SUM($O262:AW262)+SUM($O291:AW291)","v":0},{"$f":"SUM($O204:AX204)-SUM($O262:AX262)+SUM($O291:AX291)","v":0},{"$f":"SUM($O204:AY204)-SUM($O262:AY262)+SUM($O291:AY291)","v":0},{"$f":"SUM($O204:AZ204)-SUM($O262:AZ262)+SUM($O291:AZ291)","v":0},{"$f":"SUM($O204:BA204)-SUM($O262:BA262)+SUM($O291:BA291)","v":0},{"$f":"SUM($O204:BB204)-SUM($O262:BB262)+SUM($O291:BB291)","v":0},{"$f":"SUM($O204:BC204)-SUM($O262:BC262)+SUM($O291:BC291)","v":0},{"$f":"SUM($O204:BD204)-SUM($O262:BD262)+SUM($O291:BD291)","v":0},{"$f":"SUM($O204:BE204)-SUM($O262:BE262)+SUM($O291:BE291)","v":0},{"$f":"SUM($O204:BF204)-SUM($O262:BF262)+SUM($O291:BF291)","v":0},{"$f":"SUM($O204:BG204)-SUM($O262:BG262)+SUM($O291:BG291)","v":0},{"$f":"SUM($O204:BH204)-SUM($O262:BH262)+SUM($O291:BH291)","v":0},{"$f":"SUM($O204:BI204)-SUM($O262:BI262)+SUM($O291:BI291)","v":0},{"$f":"SUM($O204:BJ204)-SUM($O262:BJ262)+SUM($O291:BJ291)","v":0},{"$f":"SUM($O204:BK204)-SUM($O262:BK262)+SUM($O291:BK291)","v":0},{"$f":"SUM($O204:BL204)-SUM($O262:BL262)+SUM($O291:BL291)","v":0},{"$f":"SUM($O204:BM204)-SUM($O262:BM262)+SUM($O291:BM291)","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O205:O205)-SUM($O263:O263)+SUM($O292:O292)","v":0},{"$f":"SUM($O205:P205)-SUM($O263:P263)+SUM($O292:P292)","v":0},{"$f":"SUM($O205:Q205)-SUM($O263:Q263)+SUM($O292:Q292)","v":0},{"$f":"SUM($O205:R205)-SUM($O263:R263)+SUM($O292:R292)","v":0},{"$f":"SUM($O205:S205)-SUM($O263:S263)+SUM($O292:S292)","v":0},{"$f":"SUM($O205:T205)-SUM($O263:T263)+SUM($O292:T292)","v":0},{"$f":"SUM($O205:U205)-SUM($O263:U263)+SUM($O292:U292)","v":0},{"$f":"SUM($O205:V205)-SUM($O263:V263)+SUM($O292:V292)","v":0},{"$f":"SUM($O205:W205)-SUM($O263:W263)+SUM($O292:W292)","v":0},{"$f":"SUM($O205:X205)-SUM($O263:X263)+SUM($O292:X292)","v":0},{"$f":"SUM($O205:Y205)-SUM($O263:Y263)+SUM($O292:Y292)","v":0},{"$f":"SUM($O205:Z205)-SUM($O263:Z263)+SUM($O292:Z292)","v":0},{"$f":"SUM($O205:AA205)-SUM($O263:AA263)+SUM($O292:AA292)","v":0},{"$f":"SUM($O205:AB205)-SUM($O263:AB263)+SUM($O292:AB292)","v":0},{"$f":"SUM($O205:AC205)-SUM($O263:AC263)+SUM($O292:AC292)","v":0},{"$f":"SUM($O205:AD205)-SUM($O263:AD263)+SUM($O292:AD292)","v":0},{"$f":"SUM($O205:AE205)-SUM($O263:AE263)+SUM($O292:AE292)","v":0},{"$f":"SUM($O205:AF205)-SUM($O263:AF263)+SUM($O292:AF292)","v":0},{"$f":"SUM($O205:AG205)-SUM($O263:AG263)+SUM($O292:AG292)","v":0},{"$f":"SUM($O205:AH205)-SUM($O263:AH263)+SUM($O292:AH292)","v":0},{"$f":"SUM($O205:AI205)-SUM($O263:AI263)+SUM($O292:AI292)","v":0},{"$f":"SUM($O205:AJ205)-SUM($O263:AJ263)+SUM($O292:AJ292)","v":0},{"$f":"SUM($O205:AK205)-SUM($O263:AK263)+SUM($O292:AK292)","v":0},{"$f":"SUM($O205:AL205)-SUM($O263:AL263)+SUM($O292:AL292)","v":0},{"$f":"SUM($O205:AM205)-SUM($O263:AM263)+SUM($O292:AM292)","v":0},{"$f":"SUM($O205:AN205)-SUM($O263:AN263)+SUM($O292:AN292)","v":0},{"$f":"SUM($O205:AO205)-SUM($O263:AO263)+SUM($O292:AO292)","v":0},{"$f":"SUM($O205:AP205)-SUM($O263:AP263)+SUM($O292:AP292)","v":0},{"$f":"SUM($O205:AQ205)-SUM($O263:AQ263)+SUM($O292:AQ292)","v":0},{"$f":"SUM($O205:AR205)-SUM($O263:AR263)+SUM($O292:AR292)","v":0},{"$f":"SUM($O205:AS205)-SUM($O263:AS263)+SUM($O292:AS292)","v":0},{"$f":"SUM($O205:AT205)-SUM($O263:AT263)+SUM($O292:AT292)","v":0},{"$f":"SUM($O205:AU205)-SUM($O263:AU263)+SUM($O292:AU292)","v":0},{"$f":"SUM($O205:AV205)-SUM($O263:AV263)+SUM($O292:AV292)","v":0},{"$f":"SUM($O205:AW205)-SUM($O263:AW263)+SUM($O292:AW292)","v":0},{"$f":"SUM($O205:AX205)-SUM($O263:AX263)+SUM($O292:AX292)","v":0},{"$f":"SUM($O205:AY205)-SUM($O263:AY263)+SUM($O292:AY292)","v":0},{"$f":"SUM($O205:AZ205)-SUM($O263:AZ263)+SUM($O292:AZ292)","v":0},{"$f":"SUM($O205:BA205)-SUM($O263:BA263)+SUM($O292:BA292)","v":0},{"$f":"SUM($O205:BB205)-SUM($O263:BB263)+SUM($O292:BB292)","v":0},{"$f":"SUM($O205:BC205)-SUM($O263:BC263)+SUM($O292:BC292)","v":0},{"$f":"SUM($O205:BD205)-SUM($O263:BD263)+SUM($O292:BD292)","v":0},{"$f":"SUM($O205:BE205)-SUM($O263:BE263)+SUM($O292:BE292)","v":0},{"$f":"SUM($O205:BF205)-SUM($O263:BF263)+SUM($O292:BF292)","v":0},{"$f":"SUM($O205:BG205)-SUM($O263:BG263)+SUM($O292:BG292)","v":0},{"$f":"SUM($O205:BH205)-SUM($O263:BH263)+SUM($O292:BH292)","v":0},{"$f":"SUM($O205:BI205)-SUM($O263:BI263)+SUM($O292:BI292)","v":0},{"$f":"SUM($O205:BJ205)-SUM($O263:BJ263)+SUM($O292:BJ292)","v":0},{"$f":"SUM($O205:BK205)-SUM($O263:BK263)+SUM($O292:BK292)","v":0},{"$f":"SUM($O205:BL205)-SUM($O263:BL263)+SUM($O292:BL292)","v":0},{"$f":"SUM($O205:BM205)-SUM($O263:BM263)+SUM($O292:BM292)","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O206:O206)-SUM($O264:O264)+SUM($O293:O293)","v":0},{"$f":"SUM($O206:P206)-SUM($O264:P264)+SUM($O293:P293)","v":0},{"$f":"SUM($O206:Q206)-SUM($O264:Q264)+SUM($O293:Q293)","v":0},{"$f":"SUM($O206:R206)-SUM($O264:R264)+SUM($O293:R293)","v":0},{"$f":"SUM($O206:S206)-SUM($O264:S264)+SUM($O293:S293)","v":0},{"$f":"SUM($O206:T206)-SUM($O264:T264)+SUM($O293:T293)","v":0},{"$f":"SUM($O206:U206)-SUM($O264:U264)+SUM($O293:U293)","v":0},{"$f":"SUM($O206:V206)-SUM($O264:V264)+SUM($O293:V293)","v":0},{"$f":"SUM($O206:W206)-SUM($O264:W264)+SUM($O293:W293)","v":0},{"$f":"SUM($O206:X206)-SUM($O264:X264)+SUM($O293:X293)","v":0},{"$f":"SUM($O206:Y206)-SUM($O264:Y264)+SUM($O293:Y293)","v":0},{"$f":"SUM($O206:Z206)-SUM($O264:Z264)+SUM($O293:Z293)","v":0},{"$f":"SUM($O206:AA206)-SUM($O264:AA264)+SUM($O293:AA293)","v":0},{"$f":"SUM($O206:AB206)-SUM($O264:AB264)+SUM($O293:AB293)","v":0},{"$f":"SUM($O206:AC206)-SUM($O264:AC264)+SUM($O293:AC293)","v":0},{"$f":"SUM($O206:AD206)-SUM($O264:AD264)+SUM($O293:AD293)","v":0},{"$f":"SUM($O206:AE206)-SUM($O264:AE264)+SUM($O293:AE293)","v":0},{"$f":"SUM($O206:AF206)-SUM($O264:AF264)+SUM($O293:AF293)","v":0},{"$f":"SUM($O206:AG206)-SUM($O264:AG264)+SUM($O293:AG293)","v":0},{"$f":"SUM($O206:AH206)-SUM($O264:AH264)+SUM($O293:AH293)","v":0},{"$f":"SUM($O206:AI206)-SUM($O264:AI264)+SUM($O293:AI293)","v":0},{"$f":"SUM($O206:AJ206)-SUM($O264:AJ264)+SUM($O293:AJ293)","v":0},{"$f":"SUM($O206:AK206)-SUM($O264:AK264)+SUM($O293:AK293)","v":0},{"$f":"SUM($O206:AL206)-SUM($O264:AL264)+SUM($O293:AL293)","v":0},{"$f":"SUM($O206:AM206)-SUM($O264:AM264)+SUM($O293:AM293)","v":0},{"$f":"SUM($O206:AN206)-SUM($O264:AN264)+SUM($O293:AN293)","v":0},{"$f":"SUM($O206:AO206)-SUM($O264:AO264)+SUM($O293:AO293)","v":0},{"$f":"SUM($O206:AP206)-SUM($O264:AP264)+SUM($O293:AP293)","v":0},{"$f":"SUM($O206:AQ206)-SUM($O264:AQ264)+SUM($O293:AQ293)","v":0},{"$f":"SUM($O206:AR206)-SUM($O264:AR264)+SUM($O293:AR293)","v":0},{"$f":"SUM($O206:AS206)-SUM($O264:AS264)+SUM($O293:AS293)","v":0},{"$f":"SUM($O206:AT206)-SUM($O264:AT264)+SUM($O293:AT293)","v":0},{"$f":"SUM($O206:AU206)-SUM($O264:AU264)+SUM($O293:AU293)","v":0},{"$f":"SUM($O206:AV206)-SUM($O264:AV264)+SUM($O293:AV293)","v":0},{"$f":"SUM($O206:AW206)-SUM($O264:AW264)+SUM($O293:AW293)","v":0},{"$f":"SUM($O206:AX206)-SUM($O264:AX264)+SUM($O293:AX293)","v":0},{"$f":"SUM($O206:AY206)-SUM($O264:AY264)+SUM($O293:AY293)","v":0},{"$f":"SUM($O206:AZ206)-SUM($O264:AZ264)+SUM($O293:AZ293)","v":0},{"$f":"SUM($O206:BA206)-SUM($O264:BA264)+SUM($O293:BA293)","v":0},{"$f":"SUM($O206:BB206)-SUM($O264:BB264)+SUM($O293:BB293)","v":0},{"$f":"SUM($O206:BC206)-SUM($O264:BC264)+SUM($O293:BC293)","v":0},{"$f":"SUM($O206:BD206)-SUM($O264:BD264)+SUM($O293:BD293)","v":0},{"$f":"SUM($O206:BE206)-SUM($O264:BE264)+SUM($O293:BE293)","v":0},{"$f":"SUM($O206:BF206)-SUM($O264:BF264)+SUM($O293:BF293)","v":0},{"$f":"SUM($O206:BG206)-SUM($O264:BG264)+SUM($O293:BG293)","v":0},{"$f":"SUM($O206:BH206)-SUM($O264:BH264)+SUM($O293:BH293)","v":0},{"$f":"SUM($O206:BI206)-SUM($O264:BI264)+SUM($O293:BI293)","v":0},{"$f":"SUM($O206:BJ206)-SUM($O264:BJ264)+SUM($O293:BJ293)","v":0},{"$f":"SUM($O206:BK206)-SUM($O264:BK264)+SUM($O293:BK293)","v":0},{"$f":"SUM($O206:BL206)-SUM($O264:BL264)+SUM($O293:BL293)","v":0},{"$f":"SUM($O206:BM206)-SUM($O264:BM264)+SUM($O293:BM293)","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O207:O207)-SUM($O265:O265)+SUM($O294:O294)","v":0},{"$f":"SUM($O207:P207)-SUM($O265:P265)+SUM($O294:P294)","v":0},{"$f":"SUM($O207:Q207)-SUM($O265:Q265)+SUM($O294:Q294)","v":0},{"$f":"SUM($O207:R207)-SUM($O265:R265)+SUM($O294:R294)","v":0},{"$f":"SUM($O207:S207)-SUM($O265:S265)+SUM($O294:S294)","v":0},{"$f":"SUM($O207:T207)-SUM($O265:T265)+SUM($O294:T294)","v":0},{"$f":"SUM($O207:U207)-SUM($O265:U265)+SUM($O294:U294)","v":0},{"$f":"SUM($O207:V207)-SUM($O265:V265)+SUM($O294:V294)","v":0},{"$f":"SUM($O207:W207)-SUM($O265:W265)+SUM($O294:W294)","v":0},{"$f":"SUM($O207:X207)-SUM($O265:X265)+SUM($O294:X294)","v":0},{"$f":"SUM($O207:Y207)-SUM($O265:Y265)+SUM($O294:Y294)","v":0},{"$f":"SUM($O207:Z207)-SUM($O265:Z265)+SUM($O294:Z294)","v":0},{"$f":"SUM($O207:AA207)-SUM($O265:AA265)+SUM($O294:AA294)","v":0},{"$f":"SUM($O207:AB207)-SUM($O265:AB265)+SUM($O294:AB294)","v":0},{"$f":"SUM($O207:AC207)-SUM($O265:AC265)+SUM($O294:AC294)","v":0},{"$f":"SUM($O207:AD207)-SUM($O265:AD265)+SUM($O294:AD294)","v":0},{"$f":"SUM($O207:AE207)-SUM($O265:AE265)+SUM($O294:AE294)","v":0},{"$f":"SUM($O207:AF207)-SUM($O265:AF265)+SUM($O294:AF294)","v":0},{"$f":"SUM($O207:AG207)-SUM($O265:AG265)+SUM($O294:AG294)","v":0},{"$f":"SUM($O207:AH207)-SUM($O265:AH265)+SUM($O294:AH294)","v":0},{"$f":"SUM($O207:AI207)-SUM($O265:AI265)+SUM($O294:AI294)","v":0},{"$f":"SUM($O207:AJ207)-SUM($O265:AJ265)+SUM($O294:AJ294)","v":0},{"$f":"SUM($O207:AK207)-SUM($O265:AK265)+SUM($O294:AK294)","v":0},{"$f":"SUM($O207:AL207)-SUM($O265:AL265)+SUM($O294:AL294)","v":0},{"$f":"SUM($O207:AM207)-SUM($O265:AM265)+SUM($O294:AM294)","v":0},{"$f":"SUM($O207:AN207)-SUM($O265:AN265)+SUM($O294:AN294)","v":0},{"$f":"SUM($O207:AO207)-SUM($O265:AO265)+SUM($O294:AO294)","v":0},{"$f":"SUM($O207:AP207)-SUM($O265:AP265)+SUM($O294:AP294)","v":0},{"$f":"SUM($O207:AQ207)-SUM($O265:AQ265)+SUM($O294:AQ294)","v":0},{"$f":"SUM($O207:AR207)-SUM($O265:AR265)+SUM($O294:AR294)","v":0},{"$f":"SUM($O207:AS207)-SUM($O265:AS265)+SUM($O294:AS294)","v":0},{"$f":"SUM($O207:AT207)-SUM($O265:AT265)+SUM($O294:AT294)","v":0},{"$f":"SUM($O207:AU207)-SUM($O265:AU265)+SUM($O294:AU294)","v":0},{"$f":"SUM($O207:AV207)-SUM($O265:AV265)+SUM($O294:AV294)","v":0},{"$f":"SUM($O207:AW207)-SUM($O265:AW265)+SUM($O294:AW294)","v":0},{"$f":"SUM($O207:AX207)-SUM($O265:AX265)+SUM($O294:AX294)","v":0},{"$f":"SUM($O207:AY207)-SUM($O265:AY265)+SUM($O294:AY294)","v":0},{"$f":"SUM($O207:AZ207)-SUM($O265:AZ265)+SUM($O294:AZ294)","v":0},{"$f":"SUM($O207:BA207)-SUM($O265:BA265)+SUM($O294:BA294)","v":0},{"$f":"SUM($O207:BB207)-SUM($O265:BB265)+SUM($O294:BB294)","v":0},{"$f":"SUM($O207:BC207)-SUM($O265:BC265)+SUM($O294:BC294)","v":0},{"$f":"SUM($O207:BD207)-SUM($O265:BD265)+SUM($O294:BD294)","v":0},{"$f":"SUM($O207:BE207)-SUM($O265:BE265)+SUM($O294:BE294)","v":0},{"$f":"SUM($O207:BF207)-SUM($O265:BF265)+SUM($O294:BF294)","v":0},{"$f":"SUM($O207:BG207)-SUM($O265:BG265)+SUM($O294:BG294)","v":0},{"$f":"SUM($O207:BH207)-SUM($O265:BH265)+SUM($O294:BH294)","v":0},{"$f":"SUM($O207:BI207)-SUM($O265:BI265)+SUM($O294:BI294)","v":0},{"$f":"SUM($O207:BJ207)-SUM($O265:BJ265)+SUM($O294:BJ294)","v":0},{"$f":"SUM($O207:BK207)-SUM($O265:BK265)+SUM($O294:BK294)","v":0},{"$f":"SUM($O207:BL207)-SUM($O265:BL265)+SUM($O294:BL294)","v":0},{"$f":"SUM($O207:BM207)-SUM($O265:BM265)+SUM($O294:BM294)","v":0}]
[null,null,null,{"$f":"\"Total \"&D298","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O299:O323)","v":900000},800000,700000,600000,500000,400000,300000,200000,100000,0,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,{"$f":"SUM(AU299:AU323)","v":-1.16415321826935E-10},-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10,-1.16415321826935E-10]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)",null,null,null,null,"Cap.Interest - AFUDC Debt"]
[null,null,{"$f":"C327+1","v":1},{"$f":"INDEX(D$64:D$88,$C328,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C328,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},{"$f":"L1088-L1030","v":0},null,null,null,null,null,{"$f":"N328+(O241-O1146-O685+$I328*(O$10=YEAR($I972)))*$H328-O1295","v":-25345},-81104,-104421.40,-108273.84,-112126.28,-101380.00000000003,-76035.000000000029,-50690.000000000029,-25345.000000000029,-2.91038304567337E-11,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,{"$f":"AT328+(AU241-AU1146-AU685+$I328*(AU$10=YEAR($I972)))*$H328-AU1295","v":-9.65227897609111E-13},-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13]
[null,null,{"$f":"C328+1","v":2},{"$f":"INDEX(D$64:D$88,$C329,1)","v":"O&M"},"Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N329+(O242-O1147-O686+$I329*(O$10=YEAR($I973)))*$H329-O1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT329+(AU242-AU1147-AU686+$I329*(AU$10=YEAR($I973)))*$H329-AU1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N330+(O243-O1148-O687+$I330*(O$10=YEAR($I974)))*$H330-O1297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT330+(AU243-AU1148-AU687+$I330*(AU$10=YEAR($I974)))*$H330-AU1297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N331+(O244-O1149-O688+$I331*(O$10=YEAR($I975)))*$H331-O1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT331+(AU244-AU1149-AU688+$I331*(AU$10=YEAR($I975)))*$H331-AU1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N332+(O245-O1150-O689+$I332*(O$10=YEAR($I976)))*$H332-O1299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT332+(AU245-AU1150-AU689+$I332*(AU$10=YEAR($I976)))*$H332-AU1299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N333+(O246-O1151-O690+$I333*(O$10=YEAR($I977)))*$H333-O1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT333+(AU246-AU1151-AU690+$I333*(AU$10=YEAR($I977)))*$H333-AU1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N334+(O247-O1152-O691+$I334*(O$10=YEAR($I978)))*$H334-O1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT334+(AU247-AU1152-AU691+$I334*(AU$10=YEAR($I978)))*$H334-AU1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N335+(O248-O1153-O692+$I335*(O$10=YEAR($I979)))*$H335-O1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT335+(AU248-AU1153-AU692+$I335*(AU$10=YEAR($I979)))*$H335-AU1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N336+(O249-O1154-O693+$I336*(O$10=YEAR($I980)))*$H336-O1303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT336+(AU249-AU1154-AU693+$I336*(AU$10=YEAR($I980)))*$H336-AU1303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N337+(O250-O1155-O694+$I337*(O$10=YEAR($I981)))*$H337-O1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT337+(AU250-AU1155-AU694+$I337*(AU$10=YEAR($I981)))*$H337-AU1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N338+(O251-O1156-O695+$I338*(O$10=YEAR($I982)))*$H338-O1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT338+(AU251-AU1156-AU695+$I338*(AU$10=YEAR($I982)))*$H338-AU1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N339+(O252-O1157-O696+$I339*(O$10=YEAR($I983)))*$H339-O1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT339+(AU252-AU1157-AU696+$I339*(AU$10=YEAR($I983)))*$H339-AU1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N340+(O253-O1158-O697+$I340*(O$10=YEAR($I984)))*$H340-O1307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT340+(AU253-AU1158-AU697+$I340*(AU$10=YEAR($I984)))*$H340-AU1307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N341+(O254-O1159-O698+$I341*(O$10=YEAR($I985)))*$H341-O1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT341+(AU254-AU1159-AU698+$I341*(AU$10=YEAR($I985)))*$H341-AU1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N342+(O255-O1160-O699+$I342*(O$10=YEAR($I986)))*$H342-O1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT342+(AU255-AU1160-AU699+$I342*(AU$10=YEAR($I986)))*$H342-AU1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N343+(O256-O1161-O700+$I343*(O$10=YEAR($I987)))*$H343-O1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT343+(AU256-AU1161-AU700+$I343*(AU$10=YEAR($I987)))*$H343-AU1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N344+(O257-O1162-O701+$I344*(O$10=YEAR($I988)))*$H344-O1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT344+(AU257-AU1162-AU701+$I344*(AU$10=YEAR($I988)))*$H344-AU1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N345+(O258-O1163-O702+$I345*(O$10=YEAR($I989)))*$H345-O1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT345+(AU258-AU1163-AU702+$I345*(AU$10=YEAR($I989)))*$H345-AU1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N346+(O259-O1164-O703+$I346*(O$10=YEAR($I990)))*$H346-O1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT346+(AU259-AU1164-AU703+$I346*(AU$10=YEAR($I990)))*$H346-AU1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N347+(O260-O1165-O704+$I347*(O$10=YEAR($I991)))*$H347-O1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT347+(AU260-AU1165-AU704+$I347*(AU$10=YEAR($I991)))*$H347-AU1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N348+(O261-O1166-O705+$I348*(O$10=YEAR($I992)))*$H348-O1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT348+(AU261-AU1166-AU705+$I348*(AU$10=YEAR($I992)))*$H348-AU1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N349+(O262-O1167-O706+$I349*(O$10=YEAR($I993)))*$H349-O1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT349+(AU262-AU1167-AU706+$I349*(AU$10=YEAR($I993)))*$H349-AU1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N350+(O263-O1168-O707+$I350*(O$10=YEAR($I994)))*$H350-O1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT350+(AU263-AU1168-AU707+$I350*(AU$10=YEAR($I994)))*$H350-AU1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N351+(O264-O1169-O708+$I351*(O$10=YEAR($I995)))*$H351-O1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT351+(AU264-AU1169-AU708+$I351*(AU$10=YEAR($I995)))*$H351-AU1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,{"$f":"N352+(O265-O1170-O709+$I352*(O$10=YEAR($I996)))*$H352-O1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT352+(AU265-AU1170-AU709+$I352*(AU$10=YEAR($I996)))*$H352-AU1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D327","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O328:O352)","v":-25345},-81104,-104421.40,-108273.84,-112126.28,-101380.00000000003,-76035.000000000029,-50690.000000000029,-25345.000000000029,-2.91038304567337E-11,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,{"$f":"SUM(AU328:AU352)","v":-9.65227897609111E-13},-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13,-9.65227897609111E-13]
[]
[]
[null,null,null,"Rate Base, Ending"]
[null,null,{"$f":"C356+1","v":1},{"$f":"INDEX(D$64:D$88,$C357,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C357,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,null,null,null,null,{"$f":"O299+O328","v":874655},718896,595578.60,491726.16000000003,387873.72,298620,223964.99999999997,149309.99999999997,74654.999999999971,-2.91038304567337E-11,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,{"$f":"AU299+AU328","v":-1.1738054972454393E-10},-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10]
[null,null,{"$f":"C357+1","v":2},{"$f":"INDEX(D$64:D$88,$C358,1)","v":"O&M"},"Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O300+O329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU300+AU329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O301+O330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU301+AU330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O302+O331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU302+AU331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O303+O332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU303+AU332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O304+O333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU304+AU333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O305+O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU305+AU334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O306+O335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU306+AU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O307+O336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU307+AU336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O308+O337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU308+AU337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O309+O338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU309+AU338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O310+O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU310+AU339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O311+O340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU311+AU340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O312+O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU312+AU341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O313+O342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU313+AU342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O314+O343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU314+AU343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O315+O344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU315+AU344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O316+O345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU316+AU345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O317+O346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU317+AU346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O318+O347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU318+AU347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O319+O348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU319+AU348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O320+O349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU320+AU349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O321+O350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU321+AU350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O322+O351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU322+AU351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O323+O352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU323+AU352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D356","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O357:O381)","v":874655},718896,595578.60,491726.16000000003,387873.72,298620,223964.99999999997,149309.99999999997,74654.999999999971,-2.91038304567337E-11,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,{"$f":"SUM(AU357:AU381)","v":-1.1738054972454393E-10},-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10]
[]
[]
[null,null,null,"Rate Base, Average"]
[null,null,{"$f":"C385+1","v":1},{"$f":"INDEX(D$64:D$88,$C386,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C386,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,{"$f":"J212","v":1},null,null,null,null,{"$f":"N357+O183*$J386+(-O241+O328-N328)/2+O415*($F415=6)","v":937327.50},796775.50,657237.30000000005,543652.38,439799.94000000006,343246.86,261292.50,186637.49999999997,111982.49999999997,37327.499999999971,-7.0545680408429234E-11,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,{"$f":"AT357+AU183*$J386+(-AU241+AU328-AT328)/2+AU415*($F415=6)","v":-1.1738054972454393E-10},-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10]
[null,null,{"$f":"C386+1","v":2},{"$f":"INDEX(D$64:D$88,$C387,1)","v":"O&M"},"Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N358+O184*$J387+(-O242+O329-N329)/2+O416*($F416=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT358+AU184*$J387+(-AU242+AU329-AT329)/2+AU416*($F416=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N359+O185*$J388+(-O243+O330-N330)/2+O417*($F417=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT359+AU185*$J388+(-AU243+AU330-AT330)/2+AU417*($F417=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N360+O186*$J389+(-O244+O331-N331)/2+O418*($F418=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT360+AU186*$J389+(-AU244+AU331-AT331)/2+AU418*($F418=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N361+O187*$J390+(-O245+O332-N332)/2+O419*($F419=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT361+AU187*$J390+(-AU245+AU332-AT332)/2+AU419*($F419=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N362+O188*$J391+(-O246+O333-N333)/2+O420*($F420=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT362+AU188*$J391+(-AU246+AU333-AT333)/2+AU420*($F420=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N363+O189*$J392+(-O247+O334-N334)/2+O421*($F421=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT363+AU189*$J392+(-AU247+AU334-AT334)/2+AU421*($F421=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N364+O190*$J393+(-O248+O335-N335)/2+O422*($F422=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT364+AU190*$J393+(-AU248+AU335-AT335)/2+AU422*($F422=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N365+O191*$J394+(-O249+O336-N336)/2+O423*($F423=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT365+AU191*$J394+(-AU249+AU336-AT336)/2+AU423*($F423=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N366+O192*$J395+(-O250+O337-N337)/2+O424*($F424=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT366+AU192*$J395+(-AU250+AU337-AT337)/2+AU424*($F424=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N367+O193*$J396+(-O251+O338-N338)/2+O425*($F425=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT367+AU193*$J396+(-AU251+AU338-AT338)/2+AU425*($F425=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N368+O194*$J397+(-O252+O339-N339)/2+O426*($F426=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT368+AU194*$J397+(-AU252+AU339-AT339)/2+AU426*($F426=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N369+O195*$J398+(-O253+O340-N340)/2+O427*($F427=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT369+AU195*$J398+(-AU253+AU340-AT340)/2+AU427*($F427=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N370+O196*$J399+(-O254+O341-N341)/2+O428*($F428=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT370+AU196*$J399+(-AU254+AU341-AT341)/2+AU428*($F428=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N371+O197*$J400+(-O255+O342-N342)/2+O429*($F429=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT371+AU197*$J400+(-AU255+AU342-AT342)/2+AU429*($F429=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N372+O198*$J401+(-O256+O343-N343)/2+O430*($F430=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT372+AU198*$J401+(-AU256+AU343-AT343)/2+AU430*($F430=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N373+O199*$J402+(-O257+O344-N344)/2+O431*($F431=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT373+AU199*$J402+(-AU257+AU344-AT344)/2+AU431*($F431=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N374+O200*$J403+(-O258+O345-N345)/2+O432*($F432=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT374+AU200*$J403+(-AU258+AU345-AT345)/2+AU432*($F432=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N375+O201*$J404+(-O259+O346-N346)/2+O433*($F433=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT375+AU201*$J404+(-AU259+AU346-AT346)/2+AU433*($F433=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N376+O202*$J405+(-O260+O347-N347)/2+O434*($F434=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT376+AU202*$J405+(-AU260+AU347-AT347)/2+AU434*($F434=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N377+O203*$J406+(-O261+O348-N348)/2+O435*($F435=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT377+AU203*$J406+(-AU261+AU348-AT348)/2+AU435*($F435=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N378+O204*$J407+(-O262+O349-N349)/2+O436*($F436=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT378+AU204*$J407+(-AU262+AU349-AT349)/2+AU436*($F436=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N379+O205*$J408+(-O263+O350-N350)/2+O437*($F437=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT379+AU205*$J408+(-AU263+AU350-AT350)/2+AU437*($F437=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N380+O206*$J409+(-O264+O351-N351)/2+O438*($F438=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT380+AU206*$J409+(-AU264+AU351-AT351)/2+AU438*($F438=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N381+O207*$J410+(-O265+O352-N352)/2+O439*($F439=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT381+AU207*$J410+(-AU265+AU352-AT352)/2+AU439*($F439=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D385","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O386:O410)","v":937327.50},796775.50,657237.30000000005,543652.38,439799.94000000006,343246.86,261292.50,186637.49999999997,111982.49999999997,37327.499999999971,-7.0545680408429234E-11,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,{"$f":"SUM(AU386:AU410)","v":-1.1738054972454393E-10},-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10,-1.1738054972454393E-10]
[]
[]
[null,null,null,"Average CWIP"]
[null,null,{"$f":"C414+1","v":1},{"$f":"INDEX(D$64:D$88,$C415,1)","v":"Capital Costs"},"Capital",4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O415:BM415,$O$12:$BM$12)","v":0},{"$f":"SUM(O415:BM415)","v":0},null,null,{"$f":"(SUM($N122:N122,$N1001:N1001)*O972/12+(O122+O1001)*O972/24-O183*O972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:O122,$N1001:O1001)*P972/12+(P122+P1001)*P972/24-P183*P972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:P122,$N1001:P1001)*Q972/12+(Q122+Q1001)*Q972/24-Q183*Q972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:Q122,$N1001:Q1001)*R972/12+(R122+R1001)*R972/24-R183*R972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:R122,$N1001:R1001)*S972/12+(S122+S1001)*S972/24-S183*S972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:S122,$N1001:S1001)*T972/12+(T122+T1001)*T972/24-T183*T972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:T122,$N1001:T1001)*U972/12+(U122+U1001)*U972/24-U183*U972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:U122,$N1001:U1001)*V972/12+(V122+V1001)*V972/24-V183*V972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:V122,$N1001:V1001)*W972/12+(W122+W1001)*W972/24-W183*W972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:W122,$N1001:W1001)*X972/12+(X122+X1001)*X972/24-X183*X972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:X122,$N1001:X1001)*Y972/12+(Y122+Y1001)*Y972/24-Y183*Y972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:Y122,$N1001:Y1001)*Z972/12+(Z122+Z1001)*Z972/24-Z183*Z972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:Z122,$N1001:Z1001)*AA972/12+(AA122+AA1001)*AA972/24-AA183*AA972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AA122,$N1001:AA1001)*AB972/12+(AB122+AB1001)*AB972/24-AB183*AB972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AB122,$N1001:AB1001)*AC972/12+(AC122+AC1001)*AC972/24-AC183*AC972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AC122,$N1001:AC1001)*AD972/12+(AD122+AD1001)*AD972/24-AD183*AD972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AD122,$N1001:AD1001)*AE972/12+(AE122+AE1001)*AE972/24-AE183*AE972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AE122,$N1001:AE1001)*AF972/12+(AF122+AF1001)*AF972/24-AF183*AF972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AF122,$N1001:AF1001)*AG972/12+(AG122+AG1001)*AG972/24-AG183*AG972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AG122,$N1001:AG1001)*AH972/12+(AH122+AH1001)*AH972/24-AH183*AH972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AH122,$N1001:AH1001)*AI972/12+(AI122+AI1001)*AI972/24-AI183*AI972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AI122,$N1001:AI1001)*AJ972/12+(AJ122+AJ1001)*AJ972/24-AJ183*AJ972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AJ122,$N1001:AJ1001)*AK972/12+(AK122+AK1001)*AK972/24-AK183*AK972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AK122,$N1001:AK1001)*AL972/12+(AL122+AL1001)*AL972/24-AL183*AL972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AL122,$N1001:AL1001)*AM972/12+(AM122+AM1001)*AM972/24-AM183*AM972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AM122,$N1001:AM1001)*AN972/12+(AN122+AN1001)*AN972/24-AN183*AN972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AN122,$N1001:AN1001)*AO972/12+(AO122+AO1001)*AO972/24-AO183*AO972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AO122,$N1001:AO1001)*AP972/12+(AP122+AP1001)*AP972/24-AP183*AP972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AP122,$N1001:AP1001)*AQ972/12+(AQ122+AQ1001)*AQ972/24-AQ183*AQ972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AQ122,$N1001:AQ1001)*AR972/12+(AR122+AR1001)*AR972/24-AR183*AR972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AR122,$N1001:AR1001)*AS972/12+(AS122+AS1001)*AS972/24-AS183*AS972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AS122,$N1001:AS1001)*AT972/12+(AT122+AT1001)*AT972/24-AT183*AT972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AT122,$N1001:AT1001)*AU972/12+(AU122+AU1001)*AU972/24-AU183*AU972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AU122,$N1001:AU1001)*AV972/12+(AV122+AV1001)*AV972/24-AV183*AV972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AV122,$N1001:AV1001)*AW972/12+(AW122+AW1001)*AW972/24-AW183*AW972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AW122,$N1001:AW1001)*AX972/12+(AX122+AX1001)*AX972/24-AX183*AX972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AX122,$N1001:AX1001)*AY972/12+(AY122+AY1001)*AY972/24-AY183*AY972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AY122,$N1001:AY1001)*AZ972/12+(AZ122+AZ1001)*AZ972/24-AZ183*AZ972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:AZ122,$N1001:AZ1001)*BA972/12+(BA122+BA1001)*BA972/24-BA183*BA972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BA122,$N1001:BA1001)*BB972/12+(BB122+BB1001)*BB972/24-BB183*BB972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BB122,$N1001:BB1001)*BC972/12+(BC122+BC1001)*BC972/24-BC183*BC972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BC122,$N1001:BC1001)*BD972/12+(BD122+BD1001)*BD972/24-BD183*BD972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BD122,$N1001:BD1001)*BE972/12+(BE122+BE1001)*BE972/24-BE183*BE972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BE122,$N1001:BE1001)*BF972/12+(BF122+BF1001)*BF972/24-BF183*BF972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BF122,$N1001:BF1001)*BG972/12+(BG122+BG1001)*BG972/24-BG183*BG972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BG122,$N1001:BG1001)*BH972/12+(BH122+BH1001)*BH972/24-BH183*BH972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BH122,$N1001:BH1001)*BI972/12+(BI122+BI1001)*BI972/24-BI183*BI972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BI122,$N1001:BI1001)*BJ972/12+(BJ122+BJ1001)*BJ972/24-BJ183*BJ972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BJ122,$N1001:BJ1001)*BK972/12+(BK122+BK1001)*BK972/24-BK183*BK972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BK122,$N1001:BK1001)*BL972/12+(BL122+BL1001)*BL972/24-BL183*BL972/24*0)*($F415>=5)","v":0},{"$f":"(SUM($N122:BL122,$N1001:BL1001)*BM972/12+(BM122+BM1001)*BM972/24-BM183*BM972/24*0)*($F415>=5)","v":0}]
[null,null,{"$f":"C415+1","v":2},"O&M","Operating Expense",2,null,{"$f":"H415","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O416:BM416,$O$12:$BM$12)","v":0},{"$f":"SUM(O416:BM416)","v":0},null,null,{"$f":"(SUM($N123:N123,$N1002:N1002)*O973/12+(O123+O1002)*O973/24-O184*O973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:O123,$N1002:O1002)*P973/12+(P123+P1002)*P973/24-P184*P973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:P123,$N1002:P1002)*Q973/12+(Q123+Q1002)*Q973/24-Q184*Q973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:Q123,$N1002:Q1002)*R973/12+(R123+R1002)*R973/24-R184*R973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:R123,$N1002:R1002)*S973/12+(S123+S1002)*S973/24-S184*S973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:S123,$N1002:S1002)*T973/12+(T123+T1002)*T973/24-T184*T973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:T123,$N1002:T1002)*U973/12+(U123+U1002)*U973/24-U184*U973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:U123,$N1002:U1002)*V973/12+(V123+V1002)*V973/24-V184*V973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:V123,$N1002:V1002)*W973/12+(W123+W1002)*W973/24-W184*W973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:W123,$N1002:W1002)*X973/12+(X123+X1002)*X973/24-X184*X973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:X123,$N1002:X1002)*Y973/12+(Y123+Y1002)*Y973/24-Y184*Y973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:Y123,$N1002:Y1002)*Z973/12+(Z123+Z1002)*Z973/24-Z184*Z973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:Z123,$N1002:Z1002)*AA973/12+(AA123+AA1002)*AA973/24-AA184*AA973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AA123,$N1002:AA1002)*AB973/12+(AB123+AB1002)*AB973/24-AB184*AB973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AB123,$N1002:AB1002)*AC973/12+(AC123+AC1002)*AC973/24-AC184*AC973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AC123,$N1002:AC1002)*AD973/12+(AD123+AD1002)*AD973/24-AD184*AD973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AD123,$N1002:AD1002)*AE973/12+(AE123+AE1002)*AE973/24-AE184*AE973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AE123,$N1002:AE1002)*AF973/12+(AF123+AF1002)*AF973/24-AF184*AF973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AF123,$N1002:AF1002)*AG973/12+(AG123+AG1002)*AG973/24-AG184*AG973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AG123,$N1002:AG1002)*AH973/12+(AH123+AH1002)*AH973/24-AH184*AH973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AH123,$N1002:AH1002)*AI973/12+(AI123+AI1002)*AI973/24-AI184*AI973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AI123,$N1002:AI1002)*AJ973/12+(AJ123+AJ1002)*AJ973/24-AJ184*AJ973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AJ123,$N1002:AJ1002)*AK973/12+(AK123+AK1002)*AK973/24-AK184*AK973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AK123,$N1002:AK1002)*AL973/12+(AL123+AL1002)*AL973/24-AL184*AL973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AL123,$N1002:AL1002)*AM973/12+(AM123+AM1002)*AM973/24-AM184*AM973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AM123,$N1002:AM1002)*AN973/12+(AN123+AN1002)*AN973/24-AN184*AN973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AN123,$N1002:AN1002)*AO973/12+(AO123+AO1002)*AO973/24-AO184*AO973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AO123,$N1002:AO1002)*AP973/12+(AP123+AP1002)*AP973/24-AP184*AP973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AP123,$N1002:AP1002)*AQ973/12+(AQ123+AQ1002)*AQ973/24-AQ184*AQ973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AQ123,$N1002:AQ1002)*AR973/12+(AR123+AR1002)*AR973/24-AR184*AR973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AR123,$N1002:AR1002)*AS973/12+(AS123+AS1002)*AS973/24-AS184*AS973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AS123,$N1002:AS1002)*AT973/12+(AT123+AT1002)*AT973/24-AT184*AT973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AT123,$N1002:AT1002)*AU973/12+(AU123+AU1002)*AU973/24-AU184*AU973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AU123,$N1002:AU1002)*AV973/12+(AV123+AV1002)*AV973/24-AV184*AV973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AV123,$N1002:AV1002)*AW973/12+(AW123+AW1002)*AW973/24-AW184*AW973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AW123,$N1002:AW1002)*AX973/12+(AX123+AX1002)*AX973/24-AX184*AX973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AX123,$N1002:AX1002)*AY973/12+(AY123+AY1002)*AY973/24-AY184*AY973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AY123,$N1002:AY1002)*AZ973/12+(AZ123+AZ1002)*AZ973/24-AZ184*AZ973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:AZ123,$N1002:AZ1002)*BA973/12+(BA123+BA1002)*BA973/24-BA184*BA973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BA123,$N1002:BA1002)*BB973/12+(BB123+BB1002)*BB973/24-BB184*BB973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BB123,$N1002:BB1002)*BC973/12+(BC123+BC1002)*BC973/24-BC184*BC973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BC123,$N1002:BC1002)*BD973/12+(BD123+BD1002)*BD973/24-BD184*BD973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BD123,$N1002:BD1002)*BE973/12+(BE123+BE1002)*BE973/24-BE184*BE973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BE123,$N1002:BE1002)*BF973/12+(BF123+BF1002)*BF973/24-BF184*BF973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BF123,$N1002:BF1002)*BG973/12+(BG123+BG1002)*BG973/24-BG184*BG973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BG123,$N1002:BG1002)*BH973/12+(BH123+BH1002)*BH973/24-BH184*BH973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BH123,$N1002:BH1002)*BI973/12+(BI123+BI1002)*BI973/24-BI184*BI973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BI123,$N1002:BI1002)*BJ973/12+(BJ123+BJ1002)*BJ973/24-BJ184*BJ973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BJ123,$N1002:BJ1002)*BK973/12+(BK123+BK1002)*BK973/24-BK184*BK973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BK123,$N1002:BK1002)*BL973/12+(BL123+BL1002)*BL973/24-BL184*BL973/24*0)*($F416>=5)","v":0},{"$f":"(SUM($N123:BL123,$N1002:BL1002)*BM973/12+(BM123+BM1002)*BM973/24-BM184*BM973/24*0)*($F416>=5)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"H416","v":0.25345000000000001},null,null,0,0,null,null,{"$f":"(SUM($N124:N124,$N1003:N1003)*O974/12+(O124+O1003)*O974/24-O185*O974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:O124,$N1003:O1003)*P974/12+(P124+P1003)*P974/24-P185*P974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:P124,$N1003:P1003)*Q974/12+(Q124+Q1003)*Q974/24-Q185*Q974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:Q124,$N1003:Q1003)*R974/12+(R124+R1003)*R974/24-R185*R974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:R124,$N1003:R1003)*S974/12+(S124+S1003)*S974/24-S185*S974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:S124,$N1003:S1003)*T974/12+(T124+T1003)*T974/24-T185*T974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:T124,$N1003:T1003)*U974/12+(U124+U1003)*U974/24-U185*U974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:U124,$N1003:U1003)*V974/12+(V124+V1003)*V974/24-V185*V974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:V124,$N1003:V1003)*W974/12+(W124+W1003)*W974/24-W185*W974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:W124,$N1003:W1003)*X974/12+(X124+X1003)*X974/24-X185*X974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:X124,$N1003:X1003)*Y974/12+(Y124+Y1003)*Y974/24-Y185*Y974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:Y124,$N1003:Y1003)*Z974/12+(Z124+Z1003)*Z974/24-Z185*Z974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:Z124,$N1003:Z1003)*AA974/12+(AA124+AA1003)*AA974/24-AA185*AA974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AA124,$N1003:AA1003)*AB974/12+(AB124+AB1003)*AB974/24-AB185*AB974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AB124,$N1003:AB1003)*AC974/12+(AC124+AC1003)*AC974/24-AC185*AC974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AC124,$N1003:AC1003)*AD974/12+(AD124+AD1003)*AD974/24-AD185*AD974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AD124,$N1003:AD1003)*AE974/12+(AE124+AE1003)*AE974/24-AE185*AE974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AE124,$N1003:AE1003)*AF974/12+(AF124+AF1003)*AF974/24-AF185*AF974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AF124,$N1003:AF1003)*AG974/12+(AG124+AG1003)*AG974/24-AG185*AG974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AG124,$N1003:AG1003)*AH974/12+(AH124+AH1003)*AH974/24-AH185*AH974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AH124,$N1003:AH1003)*AI974/12+(AI124+AI1003)*AI974/24-AI185*AI974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AI124,$N1003:AI1003)*AJ974/12+(AJ124+AJ1003)*AJ974/24-AJ185*AJ974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AJ124,$N1003:AJ1003)*AK974/12+(AK124+AK1003)*AK974/24-AK185*AK974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AK124,$N1003:AK1003)*AL974/12+(AL124+AL1003)*AL974/24-AL185*AL974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AL124,$N1003:AL1003)*AM974/12+(AM124+AM1003)*AM974/24-AM185*AM974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AM124,$N1003:AM1003)*AN974/12+(AN124+AN1003)*AN974/24-AN185*AN974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AN124,$N1003:AN1003)*AO974/12+(AO124+AO1003)*AO974/24-AO185*AO974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AO124,$N1003:AO1003)*AP974/12+(AP124+AP1003)*AP974/24-AP185*AP974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AP124,$N1003:AP1003)*AQ974/12+(AQ124+AQ1003)*AQ974/24-AQ185*AQ974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AQ124,$N1003:AQ1003)*AR974/12+(AR124+AR1003)*AR974/24-AR185*AR974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AR124,$N1003:AR1003)*AS974/12+(AS124+AS1003)*AS974/24-AS185*AS974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AS124,$N1003:AS1003)*AT974/12+(AT124+AT1003)*AT974/24-AT185*AT974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AT124,$N1003:AT1003)*AU974/12+(AU124+AU1003)*AU974/24-AU185*AU974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AU124,$N1003:AU1003)*AV974/12+(AV124+AV1003)*AV974/24-AV185*AV974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AV124,$N1003:AV1003)*AW974/12+(AW124+AW1003)*AW974/24-AW185*AW974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AW124,$N1003:AW1003)*AX974/12+(AX124+AX1003)*AX974/24-AX185*AX974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AX124,$N1003:AX1003)*AY974/12+(AY124+AY1003)*AY974/24-AY185*AY974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AY124,$N1003:AY1003)*AZ974/12+(AZ124+AZ1003)*AZ974/24-AZ185*AZ974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:AZ124,$N1003:AZ1003)*BA974/12+(BA124+BA1003)*BA974/24-BA185*BA974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BA124,$N1003:BA1003)*BB974/12+(BB124+BB1003)*BB974/24-BB185*BB974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BB124,$N1003:BB1003)*BC974/12+(BC124+BC1003)*BC974/24-BC185*BC974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BC124,$N1003:BC1003)*BD974/12+(BD124+BD1003)*BD974/24-BD185*BD974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BD124,$N1003:BD1003)*BE974/12+(BE124+BE1003)*BE974/24-BE185*BE974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BE124,$N1003:BE1003)*BF974/12+(BF124+BF1003)*BF974/24-BF185*BF974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BF124,$N1003:BF1003)*BG974/12+(BG124+BG1003)*BG974/24-BG185*BG974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BG124,$N1003:BG1003)*BH974/12+(BH124+BH1003)*BH974/24-BH185*BH974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BH124,$N1003:BH1003)*BI974/12+(BI124+BI1003)*BI974/24-BI185*BI974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BI124,$N1003:BI1003)*BJ974/12+(BJ124+BJ1003)*BJ974/24-BJ185*BJ974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BJ124,$N1003:BJ1003)*BK974/12+(BK124+BK1003)*BK974/24-BK185*BK974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BK124,$N1003:BK1003)*BL974/12+(BL124+BL1003)*BL974/24-BL185*BL974/24*0)*($F417>=5)","v":0},{"$f":"(SUM($N124:BL124,$N1003:BL1003)*BM974/12+(BM124+BM1003)*BM974/24-BM185*BM974/24*0)*($F417>=5)","v":0}]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N125:N125,$N1004:N1004)*O975/12+(O125+O1004)*O975/24-O186*O975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:O125,$N1004:O1004)*P975/12+(P125+P1004)*P975/24-P186*P975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:P125,$N1004:P1004)*Q975/12+(Q125+Q1004)*Q975/24-Q186*Q975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:Q125,$N1004:Q1004)*R975/12+(R125+R1004)*R975/24-R186*R975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:R125,$N1004:R1004)*S975/12+(S125+S1004)*S975/24-S186*S975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:S125,$N1004:S1004)*T975/12+(T125+T1004)*T975/24-T186*T975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:T125,$N1004:T1004)*U975/12+(U125+U1004)*U975/24-U186*U975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:U125,$N1004:U1004)*V975/12+(V125+V1004)*V975/24-V186*V975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:V125,$N1004:V1004)*W975/12+(W125+W1004)*W975/24-W186*W975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:W125,$N1004:W1004)*X975/12+(X125+X1004)*X975/24-X186*X975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:X125,$N1004:X1004)*Y975/12+(Y125+Y1004)*Y975/24-Y186*Y975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:Y125,$N1004:Y1004)*Z975/12+(Z125+Z1004)*Z975/24-Z186*Z975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:Z125,$N1004:Z1004)*AA975/12+(AA125+AA1004)*AA975/24-AA186*AA975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AA125,$N1004:AA1004)*AB975/12+(AB125+AB1004)*AB975/24-AB186*AB975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AB125,$N1004:AB1004)*AC975/12+(AC125+AC1004)*AC975/24-AC186*AC975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AC125,$N1004:AC1004)*AD975/12+(AD125+AD1004)*AD975/24-AD186*AD975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AD125,$N1004:AD1004)*AE975/12+(AE125+AE1004)*AE975/24-AE186*AE975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AE125,$N1004:AE1004)*AF975/12+(AF125+AF1004)*AF975/24-AF186*AF975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AF125,$N1004:AF1004)*AG975/12+(AG125+AG1004)*AG975/24-AG186*AG975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AG125,$N1004:AG1004)*AH975/12+(AH125+AH1004)*AH975/24-AH186*AH975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AH125,$N1004:AH1004)*AI975/12+(AI125+AI1004)*AI975/24-AI186*AI975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AI125,$N1004:AI1004)*AJ975/12+(AJ125+AJ1004)*AJ975/24-AJ186*AJ975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AJ125,$N1004:AJ1004)*AK975/12+(AK125+AK1004)*AK975/24-AK186*AK975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AK125,$N1004:AK1004)*AL975/12+(AL125+AL1004)*AL975/24-AL186*AL975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AL125,$N1004:AL1004)*AM975/12+(AM125+AM1004)*AM975/24-AM186*AM975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AM125,$N1004:AM1004)*AN975/12+(AN125+AN1004)*AN975/24-AN186*AN975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AN125,$N1004:AN1004)*AO975/12+(AO125+AO1004)*AO975/24-AO186*AO975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AO125,$N1004:AO1004)*AP975/12+(AP125+AP1004)*AP975/24-AP186*AP975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AP125,$N1004:AP1004)*AQ975/12+(AQ125+AQ1004)*AQ975/24-AQ186*AQ975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AQ125,$N1004:AQ1004)*AR975/12+(AR125+AR1004)*AR975/24-AR186*AR975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AR125,$N1004:AR1004)*AS975/12+(AS125+AS1004)*AS975/24-AS186*AS975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AS125,$N1004:AS1004)*AT975/12+(AT125+AT1004)*AT975/24-AT186*AT975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AT125,$N1004:AT1004)*AU975/12+(AU125+AU1004)*AU975/24-AU186*AU975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AU125,$N1004:AU1004)*AV975/12+(AV125+AV1004)*AV975/24-AV186*AV975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AV125,$N1004:AV1004)*AW975/12+(AW125+AW1004)*AW975/24-AW186*AW975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AW125,$N1004:AW1004)*AX975/12+(AX125+AX1004)*AX975/24-AX186*AX975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AX125,$N1004:AX1004)*AY975/12+(AY125+AY1004)*AY975/24-AY186*AY975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AY125,$N1004:AY1004)*AZ975/12+(AZ125+AZ1004)*AZ975/24-AZ186*AZ975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:AZ125,$N1004:AZ1004)*BA975/12+(BA125+BA1004)*BA975/24-BA186*BA975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BA125,$N1004:BA1004)*BB975/12+(BB125+BB1004)*BB975/24-BB186*BB975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BB125,$N1004:BB1004)*BC975/12+(BC125+BC1004)*BC975/24-BC186*BC975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BC125,$N1004:BC1004)*BD975/12+(BD125+BD1004)*BD975/24-BD186*BD975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BD125,$N1004:BD1004)*BE975/12+(BE125+BE1004)*BE975/24-BE186*BE975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BE125,$N1004:BE1004)*BF975/12+(BF125+BF1004)*BF975/24-BF186*BF975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BF125,$N1004:BF1004)*BG975/12+(BG125+BG1004)*BG975/24-BG186*BG975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BG125,$N1004:BG1004)*BH975/12+(BH125+BH1004)*BH975/24-BH186*BH975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BH125,$N1004:BH1004)*BI975/12+(BI125+BI1004)*BI975/24-BI186*BI975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BI125,$N1004:BI1004)*BJ975/12+(BJ125+BJ1004)*BJ975/24-BJ186*BJ975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BJ125,$N1004:BJ1004)*BK975/12+(BK125+BK1004)*BK975/24-BK186*BK975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BK125,$N1004:BK1004)*BL975/12+(BL125+BL1004)*BL975/24-BL186*BL975/24*0)*($F418>=5)","v":0},{"$f":"(SUM($N125:BL125,$N1004:BL1004)*BM975/12+(BM125+BM1004)*BM975/24-BM186*BM975/24*0)*($F418>=5)","v":0}]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N126:N126,$N1005:N1005)*O976/12+(O126+O1005)*O976/24-O187*O976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:O126,$N1005:O1005)*P976/12+(P126+P1005)*P976/24-P187*P976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:P126,$N1005:P1005)*Q976/12+(Q126+Q1005)*Q976/24-Q187*Q976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:Q126,$N1005:Q1005)*R976/12+(R126+R1005)*R976/24-R187*R976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:R126,$N1005:R1005)*S976/12+(S126+S1005)*S976/24-S187*S976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:S126,$N1005:S1005)*T976/12+(T126+T1005)*T976/24-T187*T976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:T126,$N1005:T1005)*U976/12+(U126+U1005)*U976/24-U187*U976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:U126,$N1005:U1005)*V976/12+(V126+V1005)*V976/24-V187*V976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:V126,$N1005:V1005)*W976/12+(W126+W1005)*W976/24-W187*W976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:W126,$N1005:W1005)*X976/12+(X126+X1005)*X976/24-X187*X976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:X126,$N1005:X1005)*Y976/12+(Y126+Y1005)*Y976/24-Y187*Y976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:Y126,$N1005:Y1005)*Z976/12+(Z126+Z1005)*Z976/24-Z187*Z976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:Z126,$N1005:Z1005)*AA976/12+(AA126+AA1005)*AA976/24-AA187*AA976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AA126,$N1005:AA1005)*AB976/12+(AB126+AB1005)*AB976/24-AB187*AB976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AB126,$N1005:AB1005)*AC976/12+(AC126+AC1005)*AC976/24-AC187*AC976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AC126,$N1005:AC1005)*AD976/12+(AD126+AD1005)*AD976/24-AD187*AD976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AD126,$N1005:AD1005)*AE976/12+(AE126+AE1005)*AE976/24-AE187*AE976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AE126,$N1005:AE1005)*AF976/12+(AF126+AF1005)*AF976/24-AF187*AF976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AF126,$N1005:AF1005)*AG976/12+(AG126+AG1005)*AG976/24-AG187*AG976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AG126,$N1005:AG1005)*AH976/12+(AH126+AH1005)*AH976/24-AH187*AH976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AH126,$N1005:AH1005)*AI976/12+(AI126+AI1005)*AI976/24-AI187*AI976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AI126,$N1005:AI1005)*AJ976/12+(AJ126+AJ1005)*AJ976/24-AJ187*AJ976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AJ126,$N1005:AJ1005)*AK976/12+(AK126+AK1005)*AK976/24-AK187*AK976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AK126,$N1005:AK1005)*AL976/12+(AL126+AL1005)*AL976/24-AL187*AL976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AL126,$N1005:AL1005)*AM976/12+(AM126+AM1005)*AM976/24-AM187*AM976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AM126,$N1005:AM1005)*AN976/12+(AN126+AN1005)*AN976/24-AN187*AN976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AN126,$N1005:AN1005)*AO976/12+(AO126+AO1005)*AO976/24-AO187*AO976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AO126,$N1005:AO1005)*AP976/12+(AP126+AP1005)*AP976/24-AP187*AP976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AP126,$N1005:AP1005)*AQ976/12+(AQ126+AQ1005)*AQ976/24-AQ187*AQ976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AQ126,$N1005:AQ1005)*AR976/12+(AR126+AR1005)*AR976/24-AR187*AR976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AR126,$N1005:AR1005)*AS976/12+(AS126+AS1005)*AS976/24-AS187*AS976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AS126,$N1005:AS1005)*AT976/12+(AT126+AT1005)*AT976/24-AT187*AT976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AT126,$N1005:AT1005)*AU976/12+(AU126+AU1005)*AU976/24-AU187*AU976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AU126,$N1005:AU1005)*AV976/12+(AV126+AV1005)*AV976/24-AV187*AV976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AV126,$N1005:AV1005)*AW976/12+(AW126+AW1005)*AW976/24-AW187*AW976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AW126,$N1005:AW1005)*AX976/12+(AX126+AX1005)*AX976/24-AX187*AX976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AX126,$N1005:AX1005)*AY976/12+(AY126+AY1005)*AY976/24-AY187*AY976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AY126,$N1005:AY1005)*AZ976/12+(AZ126+AZ1005)*AZ976/24-AZ187*AZ976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:AZ126,$N1005:AZ1005)*BA976/12+(BA126+BA1005)*BA976/24-BA187*BA976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BA126,$N1005:BA1005)*BB976/12+(BB126+BB1005)*BB976/24-BB187*BB976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BB126,$N1005:BB1005)*BC976/12+(BC126+BC1005)*BC976/24-BC187*BC976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BC126,$N1005:BC1005)*BD976/12+(BD126+BD1005)*BD976/24-BD187*BD976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BD126,$N1005:BD1005)*BE976/12+(BE126+BE1005)*BE976/24-BE187*BE976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BE126,$N1005:BE1005)*BF976/12+(BF126+BF1005)*BF976/24-BF187*BF976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BF126,$N1005:BF1005)*BG976/12+(BG126+BG1005)*BG976/24-BG187*BG976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BG126,$N1005:BG1005)*BH976/12+(BH126+BH1005)*BH976/24-BH187*BH976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BH126,$N1005:BH1005)*BI976/12+(BI126+BI1005)*BI976/24-BI187*BI976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BI126,$N1005:BI1005)*BJ976/12+(BJ126+BJ1005)*BJ976/24-BJ187*BJ976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BJ126,$N1005:BJ1005)*BK976/12+(BK126+BK1005)*BK976/24-BK187*BK976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BK126,$N1005:BK1005)*BL976/12+(BL126+BL1005)*BL976/24-BL187*BL976/24*0)*($F419>=5)","v":0},{"$f":"(SUM($N126:BL126,$N1005:BL1005)*BM976/12+(BM126+BM1005)*BM976/24-BM187*BM976/24*0)*($F419>=5)","v":0}]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N127:N127,$N1006:N1006)*O977/12+(O127+O1006)*O977/24-O188*O977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:O127,$N1006:O1006)*P977/12+(P127+P1006)*P977/24-P188*P977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:P127,$N1006:P1006)*Q977/12+(Q127+Q1006)*Q977/24-Q188*Q977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:Q127,$N1006:Q1006)*R977/12+(R127+R1006)*R977/24-R188*R977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:R127,$N1006:R1006)*S977/12+(S127+S1006)*S977/24-S188*S977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:S127,$N1006:S1006)*T977/12+(T127+T1006)*T977/24-T188*T977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:T127,$N1006:T1006)*U977/12+(U127+U1006)*U977/24-U188*U977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:U127,$N1006:U1006)*V977/12+(V127+V1006)*V977/24-V188*V977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:V127,$N1006:V1006)*W977/12+(W127+W1006)*W977/24-W188*W977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:W127,$N1006:W1006)*X977/12+(X127+X1006)*X977/24-X188*X977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:X127,$N1006:X1006)*Y977/12+(Y127+Y1006)*Y977/24-Y188*Y977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:Y127,$N1006:Y1006)*Z977/12+(Z127+Z1006)*Z977/24-Z188*Z977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:Z127,$N1006:Z1006)*AA977/12+(AA127+AA1006)*AA977/24-AA188*AA977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AA127,$N1006:AA1006)*AB977/12+(AB127+AB1006)*AB977/24-AB188*AB977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AB127,$N1006:AB1006)*AC977/12+(AC127+AC1006)*AC977/24-AC188*AC977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AC127,$N1006:AC1006)*AD977/12+(AD127+AD1006)*AD977/24-AD188*AD977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AD127,$N1006:AD1006)*AE977/12+(AE127+AE1006)*AE977/24-AE188*AE977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AE127,$N1006:AE1006)*AF977/12+(AF127+AF1006)*AF977/24-AF188*AF977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AF127,$N1006:AF1006)*AG977/12+(AG127+AG1006)*AG977/24-AG188*AG977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AG127,$N1006:AG1006)*AH977/12+(AH127+AH1006)*AH977/24-AH188*AH977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AH127,$N1006:AH1006)*AI977/12+(AI127+AI1006)*AI977/24-AI188*AI977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AI127,$N1006:AI1006)*AJ977/12+(AJ127+AJ1006)*AJ977/24-AJ188*AJ977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AJ127,$N1006:AJ1006)*AK977/12+(AK127+AK1006)*AK977/24-AK188*AK977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AK127,$N1006:AK1006)*AL977/12+(AL127+AL1006)*AL977/24-AL188*AL977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AL127,$N1006:AL1006)*AM977/12+(AM127+AM1006)*AM977/24-AM188*AM977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AM127,$N1006:AM1006)*AN977/12+(AN127+AN1006)*AN977/24-AN188*AN977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AN127,$N1006:AN1006)*AO977/12+(AO127+AO1006)*AO977/24-AO188*AO977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AO127,$N1006:AO1006)*AP977/12+(AP127+AP1006)*AP977/24-AP188*AP977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AP127,$N1006:AP1006)*AQ977/12+(AQ127+AQ1006)*AQ977/24-AQ188*AQ977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AQ127,$N1006:AQ1006)*AR977/12+(AR127+AR1006)*AR977/24-AR188*AR977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AR127,$N1006:AR1006)*AS977/12+(AS127+AS1006)*AS977/24-AS188*AS977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AS127,$N1006:AS1006)*AT977/12+(AT127+AT1006)*AT977/24-AT188*AT977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AT127,$N1006:AT1006)*AU977/12+(AU127+AU1006)*AU977/24-AU188*AU977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AU127,$N1006:AU1006)*AV977/12+(AV127+AV1006)*AV977/24-AV188*AV977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AV127,$N1006:AV1006)*AW977/12+(AW127+AW1006)*AW977/24-AW188*AW977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AW127,$N1006:AW1006)*AX977/12+(AX127+AX1006)*AX977/24-AX188*AX977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AX127,$N1006:AX1006)*AY977/12+(AY127+AY1006)*AY977/24-AY188*AY977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AY127,$N1006:AY1006)*AZ977/12+(AZ127+AZ1006)*AZ977/24-AZ188*AZ977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:AZ127,$N1006:AZ1006)*BA977/12+(BA127+BA1006)*BA977/24-BA188*BA977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BA127,$N1006:BA1006)*BB977/12+(BB127+BB1006)*BB977/24-BB188*BB977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BB127,$N1006:BB1006)*BC977/12+(BC127+BC1006)*BC977/24-BC188*BC977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BC127,$N1006:BC1006)*BD977/12+(BD127+BD1006)*BD977/24-BD188*BD977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BD127,$N1006:BD1006)*BE977/12+(BE127+BE1006)*BE977/24-BE188*BE977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BE127,$N1006:BE1006)*BF977/12+(BF127+BF1006)*BF977/24-BF188*BF977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BF127,$N1006:BF1006)*BG977/12+(BG127+BG1006)*BG977/24-BG188*BG977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BG127,$N1006:BG1006)*BH977/12+(BH127+BH1006)*BH977/24-BH188*BH977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BH127,$N1006:BH1006)*BI977/12+(BI127+BI1006)*BI977/24-BI188*BI977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BI127,$N1006:BI1006)*BJ977/12+(BJ127+BJ1006)*BJ977/24-BJ188*BJ977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BJ127,$N1006:BJ1006)*BK977/12+(BK127+BK1006)*BK977/24-BK188*BK977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BK127,$N1006:BK1006)*BL977/12+(BL127+BL1006)*BL977/24-BL188*BL977/24*0)*($F420>=5)","v":0},{"$f":"(SUM($N127:BL127,$N1006:BL1006)*BM977/12+(BM127+BM1006)*BM977/24-BM188*BM977/24*0)*($F420>=5)","v":0}]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N128:N128,$N1007:N1007)*O978/12+(O128+O1007)*O978/24-O189*O978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:O128,$N1007:O1007)*P978/12+(P128+P1007)*P978/24-P189*P978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:P128,$N1007:P1007)*Q978/12+(Q128+Q1007)*Q978/24-Q189*Q978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:Q128,$N1007:Q1007)*R978/12+(R128+R1007)*R978/24-R189*R978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:R128,$N1007:R1007)*S978/12+(S128+S1007)*S978/24-S189*S978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:S128,$N1007:S1007)*T978/12+(T128+T1007)*T978/24-T189*T978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:T128,$N1007:T1007)*U978/12+(U128+U1007)*U978/24-U189*U978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:U128,$N1007:U1007)*V978/12+(V128+V1007)*V978/24-V189*V978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:V128,$N1007:V1007)*W978/12+(W128+W1007)*W978/24-W189*W978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:W128,$N1007:W1007)*X978/12+(X128+X1007)*X978/24-X189*X978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:X128,$N1007:X1007)*Y978/12+(Y128+Y1007)*Y978/24-Y189*Y978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:Y128,$N1007:Y1007)*Z978/12+(Z128+Z1007)*Z978/24-Z189*Z978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:Z128,$N1007:Z1007)*AA978/12+(AA128+AA1007)*AA978/24-AA189*AA978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AA128,$N1007:AA1007)*AB978/12+(AB128+AB1007)*AB978/24-AB189*AB978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AB128,$N1007:AB1007)*AC978/12+(AC128+AC1007)*AC978/24-AC189*AC978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AC128,$N1007:AC1007)*AD978/12+(AD128+AD1007)*AD978/24-AD189*AD978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AD128,$N1007:AD1007)*AE978/12+(AE128+AE1007)*AE978/24-AE189*AE978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AE128,$N1007:AE1007)*AF978/12+(AF128+AF1007)*AF978/24-AF189*AF978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AF128,$N1007:AF1007)*AG978/12+(AG128+AG1007)*AG978/24-AG189*AG978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AG128,$N1007:AG1007)*AH978/12+(AH128+AH1007)*AH978/24-AH189*AH978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AH128,$N1007:AH1007)*AI978/12+(AI128+AI1007)*AI978/24-AI189*AI978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AI128,$N1007:AI1007)*AJ978/12+(AJ128+AJ1007)*AJ978/24-AJ189*AJ978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AJ128,$N1007:AJ1007)*AK978/12+(AK128+AK1007)*AK978/24-AK189*AK978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AK128,$N1007:AK1007)*AL978/12+(AL128+AL1007)*AL978/24-AL189*AL978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AL128,$N1007:AL1007)*AM978/12+(AM128+AM1007)*AM978/24-AM189*AM978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AM128,$N1007:AM1007)*AN978/12+(AN128+AN1007)*AN978/24-AN189*AN978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AN128,$N1007:AN1007)*AO978/12+(AO128+AO1007)*AO978/24-AO189*AO978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AO128,$N1007:AO1007)*AP978/12+(AP128+AP1007)*AP978/24-AP189*AP978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AP128,$N1007:AP1007)*AQ978/12+(AQ128+AQ1007)*AQ978/24-AQ189*AQ978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AQ128,$N1007:AQ1007)*AR978/12+(AR128+AR1007)*AR978/24-AR189*AR978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AR128,$N1007:AR1007)*AS978/12+(AS128+AS1007)*AS978/24-AS189*AS978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AS128,$N1007:AS1007)*AT978/12+(AT128+AT1007)*AT978/24-AT189*AT978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AT128,$N1007:AT1007)*AU978/12+(AU128+AU1007)*AU978/24-AU189*AU978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AU128,$N1007:AU1007)*AV978/12+(AV128+AV1007)*AV978/24-AV189*AV978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AV128,$N1007:AV1007)*AW978/12+(AW128+AW1007)*AW978/24-AW189*AW978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AW128,$N1007:AW1007)*AX978/12+(AX128+AX1007)*AX978/24-AX189*AX978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AX128,$N1007:AX1007)*AY978/12+(AY128+AY1007)*AY978/24-AY189*AY978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AY128,$N1007:AY1007)*AZ978/12+(AZ128+AZ1007)*AZ978/24-AZ189*AZ978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:AZ128,$N1007:AZ1007)*BA978/12+(BA128+BA1007)*BA978/24-BA189*BA978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BA128,$N1007:BA1007)*BB978/12+(BB128+BB1007)*BB978/24-BB189*BB978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BB128,$N1007:BB1007)*BC978/12+(BC128+BC1007)*BC978/24-BC189*BC978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BC128,$N1007:BC1007)*BD978/12+(BD128+BD1007)*BD978/24-BD189*BD978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BD128,$N1007:BD1007)*BE978/12+(BE128+BE1007)*BE978/24-BE189*BE978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BE128,$N1007:BE1007)*BF978/12+(BF128+BF1007)*BF978/24-BF189*BF978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BF128,$N1007:BF1007)*BG978/12+(BG128+BG1007)*BG978/24-BG189*BG978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BG128,$N1007:BG1007)*BH978/12+(BH128+BH1007)*BH978/24-BH189*BH978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BH128,$N1007:BH1007)*BI978/12+(BI128+BI1007)*BI978/24-BI189*BI978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BI128,$N1007:BI1007)*BJ978/12+(BJ128+BJ1007)*BJ978/24-BJ189*BJ978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BJ128,$N1007:BJ1007)*BK978/12+(BK128+BK1007)*BK978/24-BK189*BK978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BK128,$N1007:BK1007)*BL978/12+(BL128+BL1007)*BL978/24-BL189*BL978/24*0)*($F421>=5)","v":0},{"$f":"(SUM($N128:BL128,$N1007:BL1007)*BM978/12+(BM128+BM1007)*BM978/24-BM189*BM978/24*0)*($F421>=5)","v":0}]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N129:N129,$N1008:N1008)*O979/12+(O129+O1008)*O979/24-O190*O979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:O129,$N1008:O1008)*P979/12+(P129+P1008)*P979/24-P190*P979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:P129,$N1008:P1008)*Q979/12+(Q129+Q1008)*Q979/24-Q190*Q979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:Q129,$N1008:Q1008)*R979/12+(R129+R1008)*R979/24-R190*R979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:R129,$N1008:R1008)*S979/12+(S129+S1008)*S979/24-S190*S979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:S129,$N1008:S1008)*T979/12+(T129+T1008)*T979/24-T190*T979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:T129,$N1008:T1008)*U979/12+(U129+U1008)*U979/24-U190*U979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:U129,$N1008:U1008)*V979/12+(V129+V1008)*V979/24-V190*V979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:V129,$N1008:V1008)*W979/12+(W129+W1008)*W979/24-W190*W979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:W129,$N1008:W1008)*X979/12+(X129+X1008)*X979/24-X190*X979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:X129,$N1008:X1008)*Y979/12+(Y129+Y1008)*Y979/24-Y190*Y979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:Y129,$N1008:Y1008)*Z979/12+(Z129+Z1008)*Z979/24-Z190*Z979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:Z129,$N1008:Z1008)*AA979/12+(AA129+AA1008)*AA979/24-AA190*AA979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AA129,$N1008:AA1008)*AB979/12+(AB129+AB1008)*AB979/24-AB190*AB979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AB129,$N1008:AB1008)*AC979/12+(AC129+AC1008)*AC979/24-AC190*AC979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AC129,$N1008:AC1008)*AD979/12+(AD129+AD1008)*AD979/24-AD190*AD979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AD129,$N1008:AD1008)*AE979/12+(AE129+AE1008)*AE979/24-AE190*AE979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AE129,$N1008:AE1008)*AF979/12+(AF129+AF1008)*AF979/24-AF190*AF979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AF129,$N1008:AF1008)*AG979/12+(AG129+AG1008)*AG979/24-AG190*AG979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AG129,$N1008:AG1008)*AH979/12+(AH129+AH1008)*AH979/24-AH190*AH979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AH129,$N1008:AH1008)*AI979/12+(AI129+AI1008)*AI979/24-AI190*AI979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AI129,$N1008:AI1008)*AJ979/12+(AJ129+AJ1008)*AJ979/24-AJ190*AJ979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AJ129,$N1008:AJ1008)*AK979/12+(AK129+AK1008)*AK979/24-AK190*AK979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AK129,$N1008:AK1008)*AL979/12+(AL129+AL1008)*AL979/24-AL190*AL979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AL129,$N1008:AL1008)*AM979/12+(AM129+AM1008)*AM979/24-AM190*AM979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AM129,$N1008:AM1008)*AN979/12+(AN129+AN1008)*AN979/24-AN190*AN979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AN129,$N1008:AN1008)*AO979/12+(AO129+AO1008)*AO979/24-AO190*AO979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AO129,$N1008:AO1008)*AP979/12+(AP129+AP1008)*AP979/24-AP190*AP979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AP129,$N1008:AP1008)*AQ979/12+(AQ129+AQ1008)*AQ979/24-AQ190*AQ979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AQ129,$N1008:AQ1008)*AR979/12+(AR129+AR1008)*AR979/24-AR190*AR979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AR129,$N1008:AR1008)*AS979/12+(AS129+AS1008)*AS979/24-AS190*AS979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AS129,$N1008:AS1008)*AT979/12+(AT129+AT1008)*AT979/24-AT190*AT979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AT129,$N1008:AT1008)*AU979/12+(AU129+AU1008)*AU979/24-AU190*AU979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AU129,$N1008:AU1008)*AV979/12+(AV129+AV1008)*AV979/24-AV190*AV979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AV129,$N1008:AV1008)*AW979/12+(AW129+AW1008)*AW979/24-AW190*AW979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AW129,$N1008:AW1008)*AX979/12+(AX129+AX1008)*AX979/24-AX190*AX979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AX129,$N1008:AX1008)*AY979/12+(AY129+AY1008)*AY979/24-AY190*AY979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AY129,$N1008:AY1008)*AZ979/12+(AZ129+AZ1008)*AZ979/24-AZ190*AZ979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:AZ129,$N1008:AZ1008)*BA979/12+(BA129+BA1008)*BA979/24-BA190*BA979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BA129,$N1008:BA1008)*BB979/12+(BB129+BB1008)*BB979/24-BB190*BB979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BB129,$N1008:BB1008)*BC979/12+(BC129+BC1008)*BC979/24-BC190*BC979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BC129,$N1008:BC1008)*BD979/12+(BD129+BD1008)*BD979/24-BD190*BD979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BD129,$N1008:BD1008)*BE979/12+(BE129+BE1008)*BE979/24-BE190*BE979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BE129,$N1008:BE1008)*BF979/12+(BF129+BF1008)*BF979/24-BF190*BF979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BF129,$N1008:BF1008)*BG979/12+(BG129+BG1008)*BG979/24-BG190*BG979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BG129,$N1008:BG1008)*BH979/12+(BH129+BH1008)*BH979/24-BH190*BH979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BH129,$N1008:BH1008)*BI979/12+(BI129+BI1008)*BI979/24-BI190*BI979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BI129,$N1008:BI1008)*BJ979/12+(BJ129+BJ1008)*BJ979/24-BJ190*BJ979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BJ129,$N1008:BJ1008)*BK979/12+(BK129+BK1008)*BK979/24-BK190*BK979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BK129,$N1008:BK1008)*BL979/12+(BL129+BL1008)*BL979/24-BL190*BL979/24*0)*($F422>=5)","v":0},{"$f":"(SUM($N129:BL129,$N1008:BL1008)*BM979/12+(BM129+BM1008)*BM979/24-BM190*BM979/24*0)*($F422>=5)","v":0}]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N130:N130,$N1009:N1009)*O980/12+(O130+O1009)*O980/24-O191*O980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:O130,$N1009:O1009)*P980/12+(P130+P1009)*P980/24-P191*P980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:P130,$N1009:P1009)*Q980/12+(Q130+Q1009)*Q980/24-Q191*Q980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:Q130,$N1009:Q1009)*R980/12+(R130+R1009)*R980/24-R191*R980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:R130,$N1009:R1009)*S980/12+(S130+S1009)*S980/24-S191*S980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:S130,$N1009:S1009)*T980/12+(T130+T1009)*T980/24-T191*T980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:T130,$N1009:T1009)*U980/12+(U130+U1009)*U980/24-U191*U980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:U130,$N1009:U1009)*V980/12+(V130+V1009)*V980/24-V191*V980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:V130,$N1009:V1009)*W980/12+(W130+W1009)*W980/24-W191*W980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:W130,$N1009:W1009)*X980/12+(X130+X1009)*X980/24-X191*X980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:X130,$N1009:X1009)*Y980/12+(Y130+Y1009)*Y980/24-Y191*Y980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:Y130,$N1009:Y1009)*Z980/12+(Z130+Z1009)*Z980/24-Z191*Z980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:Z130,$N1009:Z1009)*AA980/12+(AA130+AA1009)*AA980/24-AA191*AA980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AA130,$N1009:AA1009)*AB980/12+(AB130+AB1009)*AB980/24-AB191*AB980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AB130,$N1009:AB1009)*AC980/12+(AC130+AC1009)*AC980/24-AC191*AC980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AC130,$N1009:AC1009)*AD980/12+(AD130+AD1009)*AD980/24-AD191*AD980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AD130,$N1009:AD1009)*AE980/12+(AE130+AE1009)*AE980/24-AE191*AE980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AE130,$N1009:AE1009)*AF980/12+(AF130+AF1009)*AF980/24-AF191*AF980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AF130,$N1009:AF1009)*AG980/12+(AG130+AG1009)*AG980/24-AG191*AG980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AG130,$N1009:AG1009)*AH980/12+(AH130+AH1009)*AH980/24-AH191*AH980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AH130,$N1009:AH1009)*AI980/12+(AI130+AI1009)*AI980/24-AI191*AI980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AI130,$N1009:AI1009)*AJ980/12+(AJ130+AJ1009)*AJ980/24-AJ191*AJ980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AJ130,$N1009:AJ1009)*AK980/12+(AK130+AK1009)*AK980/24-AK191*AK980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AK130,$N1009:AK1009)*AL980/12+(AL130+AL1009)*AL980/24-AL191*AL980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AL130,$N1009:AL1009)*AM980/12+(AM130+AM1009)*AM980/24-AM191*AM980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AM130,$N1009:AM1009)*AN980/12+(AN130+AN1009)*AN980/24-AN191*AN980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AN130,$N1009:AN1009)*AO980/12+(AO130+AO1009)*AO980/24-AO191*AO980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AO130,$N1009:AO1009)*AP980/12+(AP130+AP1009)*AP980/24-AP191*AP980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AP130,$N1009:AP1009)*AQ980/12+(AQ130+AQ1009)*AQ980/24-AQ191*AQ980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AQ130,$N1009:AQ1009)*AR980/12+(AR130+AR1009)*AR980/24-AR191*AR980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AR130,$N1009:AR1009)*AS980/12+(AS130+AS1009)*AS980/24-AS191*AS980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AS130,$N1009:AS1009)*AT980/12+(AT130+AT1009)*AT980/24-AT191*AT980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AT130,$N1009:AT1009)*AU980/12+(AU130+AU1009)*AU980/24-AU191*AU980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AU130,$N1009:AU1009)*AV980/12+(AV130+AV1009)*AV980/24-AV191*AV980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AV130,$N1009:AV1009)*AW980/12+(AW130+AW1009)*AW980/24-AW191*AW980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AW130,$N1009:AW1009)*AX980/12+(AX130+AX1009)*AX980/24-AX191*AX980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AX130,$N1009:AX1009)*AY980/12+(AY130+AY1009)*AY980/24-AY191*AY980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AY130,$N1009:AY1009)*AZ980/12+(AZ130+AZ1009)*AZ980/24-AZ191*AZ980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:AZ130,$N1009:AZ1009)*BA980/12+(BA130+BA1009)*BA980/24-BA191*BA980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BA130,$N1009:BA1009)*BB980/12+(BB130+BB1009)*BB980/24-BB191*BB980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BB130,$N1009:BB1009)*BC980/12+(BC130+BC1009)*BC980/24-BC191*BC980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BC130,$N1009:BC1009)*BD980/12+(BD130+BD1009)*BD980/24-BD191*BD980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BD130,$N1009:BD1009)*BE980/12+(BE130+BE1009)*BE980/24-BE191*BE980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BE130,$N1009:BE1009)*BF980/12+(BF130+BF1009)*BF980/24-BF191*BF980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BF130,$N1009:BF1009)*BG980/12+(BG130+BG1009)*BG980/24-BG191*BG980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BG130,$N1009:BG1009)*BH980/12+(BH130+BH1009)*BH980/24-BH191*BH980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BH130,$N1009:BH1009)*BI980/12+(BI130+BI1009)*BI980/24-BI191*BI980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BI130,$N1009:BI1009)*BJ980/12+(BJ130+BJ1009)*BJ980/24-BJ191*BJ980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BJ130,$N1009:BJ1009)*BK980/12+(BK130+BK1009)*BK980/24-BK191*BK980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BK130,$N1009:BK1009)*BL980/12+(BL130+BL1009)*BL980/24-BL191*BL980/24*0)*($F423>=5)","v":0},{"$f":"(SUM($N130:BL130,$N1009:BL1009)*BM980/12+(BM130+BM1009)*BM980/24-BM191*BM980/24*0)*($F423>=5)","v":0}]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N131:N131,$N1010:N1010)*O981/12+(O131+O1010)*O981/24-O192*O981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:O131,$N1010:O1010)*P981/12+(P131+P1010)*P981/24-P192*P981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:P131,$N1010:P1010)*Q981/12+(Q131+Q1010)*Q981/24-Q192*Q981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:Q131,$N1010:Q1010)*R981/12+(R131+R1010)*R981/24-R192*R981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:R131,$N1010:R1010)*S981/12+(S131+S1010)*S981/24-S192*S981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:S131,$N1010:S1010)*T981/12+(T131+T1010)*T981/24-T192*T981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:T131,$N1010:T1010)*U981/12+(U131+U1010)*U981/24-U192*U981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:U131,$N1010:U1010)*V981/12+(V131+V1010)*V981/24-V192*V981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:V131,$N1010:V1010)*W981/12+(W131+W1010)*W981/24-W192*W981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:W131,$N1010:W1010)*X981/12+(X131+X1010)*X981/24-X192*X981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:X131,$N1010:X1010)*Y981/12+(Y131+Y1010)*Y981/24-Y192*Y981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:Y131,$N1010:Y1010)*Z981/12+(Z131+Z1010)*Z981/24-Z192*Z981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:Z131,$N1010:Z1010)*AA981/12+(AA131+AA1010)*AA981/24-AA192*AA981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AA131,$N1010:AA1010)*AB981/12+(AB131+AB1010)*AB981/24-AB192*AB981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AB131,$N1010:AB1010)*AC981/12+(AC131+AC1010)*AC981/24-AC192*AC981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AC131,$N1010:AC1010)*AD981/12+(AD131+AD1010)*AD981/24-AD192*AD981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AD131,$N1010:AD1010)*AE981/12+(AE131+AE1010)*AE981/24-AE192*AE981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AE131,$N1010:AE1010)*AF981/12+(AF131+AF1010)*AF981/24-AF192*AF981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AF131,$N1010:AF1010)*AG981/12+(AG131+AG1010)*AG981/24-AG192*AG981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AG131,$N1010:AG1010)*AH981/12+(AH131+AH1010)*AH981/24-AH192*AH981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AH131,$N1010:AH1010)*AI981/12+(AI131+AI1010)*AI981/24-AI192*AI981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AI131,$N1010:AI1010)*AJ981/12+(AJ131+AJ1010)*AJ981/24-AJ192*AJ981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AJ131,$N1010:AJ1010)*AK981/12+(AK131+AK1010)*AK981/24-AK192*AK981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AK131,$N1010:AK1010)*AL981/12+(AL131+AL1010)*AL981/24-AL192*AL981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AL131,$N1010:AL1010)*AM981/12+(AM131+AM1010)*AM981/24-AM192*AM981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AM131,$N1010:AM1010)*AN981/12+(AN131+AN1010)*AN981/24-AN192*AN981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AN131,$N1010:AN1010)*AO981/12+(AO131+AO1010)*AO981/24-AO192*AO981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AO131,$N1010:AO1010)*AP981/12+(AP131+AP1010)*AP981/24-AP192*AP981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AP131,$N1010:AP1010)*AQ981/12+(AQ131+AQ1010)*AQ981/24-AQ192*AQ981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AQ131,$N1010:AQ1010)*AR981/12+(AR131+AR1010)*AR981/24-AR192*AR981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AR131,$N1010:AR1010)*AS981/12+(AS131+AS1010)*AS981/24-AS192*AS981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AS131,$N1010:AS1010)*AT981/12+(AT131+AT1010)*AT981/24-AT192*AT981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AT131,$N1010:AT1010)*AU981/12+(AU131+AU1010)*AU981/24-AU192*AU981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AU131,$N1010:AU1010)*AV981/12+(AV131+AV1010)*AV981/24-AV192*AV981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AV131,$N1010:AV1010)*AW981/12+(AW131+AW1010)*AW981/24-AW192*AW981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AW131,$N1010:AW1010)*AX981/12+(AX131+AX1010)*AX981/24-AX192*AX981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AX131,$N1010:AX1010)*AY981/12+(AY131+AY1010)*AY981/24-AY192*AY981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AY131,$N1010:AY1010)*AZ981/12+(AZ131+AZ1010)*AZ981/24-AZ192*AZ981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:AZ131,$N1010:AZ1010)*BA981/12+(BA131+BA1010)*BA981/24-BA192*BA981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BA131,$N1010:BA1010)*BB981/12+(BB131+BB1010)*BB981/24-BB192*BB981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BB131,$N1010:BB1010)*BC981/12+(BC131+BC1010)*BC981/24-BC192*BC981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BC131,$N1010:BC1010)*BD981/12+(BD131+BD1010)*BD981/24-BD192*BD981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BD131,$N1010:BD1010)*BE981/12+(BE131+BE1010)*BE981/24-BE192*BE981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BE131,$N1010:BE1010)*BF981/12+(BF131+BF1010)*BF981/24-BF192*BF981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BF131,$N1010:BF1010)*BG981/12+(BG131+BG1010)*BG981/24-BG192*BG981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BG131,$N1010:BG1010)*BH981/12+(BH131+BH1010)*BH981/24-BH192*BH981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BH131,$N1010:BH1010)*BI981/12+(BI131+BI1010)*BI981/24-BI192*BI981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BI131,$N1010:BI1010)*BJ981/12+(BJ131+BJ1010)*BJ981/24-BJ192*BJ981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BJ131,$N1010:BJ1010)*BK981/12+(BK131+BK1010)*BK981/24-BK192*BK981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BK131,$N1010:BK1010)*BL981/12+(BL131+BL1010)*BL981/24-BL192*BL981/24*0)*($F424>=5)","v":0},{"$f":"(SUM($N131:BL131,$N1010:BL1010)*BM981/12+(BM131+BM1010)*BM981/24-BM192*BM981/24*0)*($F424>=5)","v":0}]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N132:N132,$N1011:N1011)*O982/12+(O132+O1011)*O982/24-O193*O982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:O132,$N1011:O1011)*P982/12+(P132+P1011)*P982/24-P193*P982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:P132,$N1011:P1011)*Q982/12+(Q132+Q1011)*Q982/24-Q193*Q982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:Q132,$N1011:Q1011)*R982/12+(R132+R1011)*R982/24-R193*R982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:R132,$N1011:R1011)*S982/12+(S132+S1011)*S982/24-S193*S982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:S132,$N1011:S1011)*T982/12+(T132+T1011)*T982/24-T193*T982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:T132,$N1011:T1011)*U982/12+(U132+U1011)*U982/24-U193*U982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:U132,$N1011:U1011)*V982/12+(V132+V1011)*V982/24-V193*V982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:V132,$N1011:V1011)*W982/12+(W132+W1011)*W982/24-W193*W982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:W132,$N1011:W1011)*X982/12+(X132+X1011)*X982/24-X193*X982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:X132,$N1011:X1011)*Y982/12+(Y132+Y1011)*Y982/24-Y193*Y982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:Y132,$N1011:Y1011)*Z982/12+(Z132+Z1011)*Z982/24-Z193*Z982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:Z132,$N1011:Z1011)*AA982/12+(AA132+AA1011)*AA982/24-AA193*AA982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AA132,$N1011:AA1011)*AB982/12+(AB132+AB1011)*AB982/24-AB193*AB982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AB132,$N1011:AB1011)*AC982/12+(AC132+AC1011)*AC982/24-AC193*AC982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AC132,$N1011:AC1011)*AD982/12+(AD132+AD1011)*AD982/24-AD193*AD982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AD132,$N1011:AD1011)*AE982/12+(AE132+AE1011)*AE982/24-AE193*AE982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AE132,$N1011:AE1011)*AF982/12+(AF132+AF1011)*AF982/24-AF193*AF982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AF132,$N1011:AF1011)*AG982/12+(AG132+AG1011)*AG982/24-AG193*AG982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AG132,$N1011:AG1011)*AH982/12+(AH132+AH1011)*AH982/24-AH193*AH982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AH132,$N1011:AH1011)*AI982/12+(AI132+AI1011)*AI982/24-AI193*AI982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AI132,$N1011:AI1011)*AJ982/12+(AJ132+AJ1011)*AJ982/24-AJ193*AJ982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AJ132,$N1011:AJ1011)*AK982/12+(AK132+AK1011)*AK982/24-AK193*AK982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AK132,$N1011:AK1011)*AL982/12+(AL132+AL1011)*AL982/24-AL193*AL982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AL132,$N1011:AL1011)*AM982/12+(AM132+AM1011)*AM982/24-AM193*AM982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AM132,$N1011:AM1011)*AN982/12+(AN132+AN1011)*AN982/24-AN193*AN982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AN132,$N1011:AN1011)*AO982/12+(AO132+AO1011)*AO982/24-AO193*AO982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AO132,$N1011:AO1011)*AP982/12+(AP132+AP1011)*AP982/24-AP193*AP982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AP132,$N1011:AP1011)*AQ982/12+(AQ132+AQ1011)*AQ982/24-AQ193*AQ982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AQ132,$N1011:AQ1011)*AR982/12+(AR132+AR1011)*AR982/24-AR193*AR982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AR132,$N1011:AR1011)*AS982/12+(AS132+AS1011)*AS982/24-AS193*AS982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AS132,$N1011:AS1011)*AT982/12+(AT132+AT1011)*AT982/24-AT193*AT982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AT132,$N1011:AT1011)*AU982/12+(AU132+AU1011)*AU982/24-AU193*AU982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AU132,$N1011:AU1011)*AV982/12+(AV132+AV1011)*AV982/24-AV193*AV982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AV132,$N1011:AV1011)*AW982/12+(AW132+AW1011)*AW982/24-AW193*AW982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AW132,$N1011:AW1011)*AX982/12+(AX132+AX1011)*AX982/24-AX193*AX982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AX132,$N1011:AX1011)*AY982/12+(AY132+AY1011)*AY982/24-AY193*AY982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AY132,$N1011:AY1011)*AZ982/12+(AZ132+AZ1011)*AZ982/24-AZ193*AZ982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:AZ132,$N1011:AZ1011)*BA982/12+(BA132+BA1011)*BA982/24-BA193*BA982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BA132,$N1011:BA1011)*BB982/12+(BB132+BB1011)*BB982/24-BB193*BB982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BB132,$N1011:BB1011)*BC982/12+(BC132+BC1011)*BC982/24-BC193*BC982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BC132,$N1011:BC1011)*BD982/12+(BD132+BD1011)*BD982/24-BD193*BD982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BD132,$N1011:BD1011)*BE982/12+(BE132+BE1011)*BE982/24-BE193*BE982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BE132,$N1011:BE1011)*BF982/12+(BF132+BF1011)*BF982/24-BF193*BF982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BF132,$N1011:BF1011)*BG982/12+(BG132+BG1011)*BG982/24-BG193*BG982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BG132,$N1011:BG1011)*BH982/12+(BH132+BH1011)*BH982/24-BH193*BH982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BH132,$N1011:BH1011)*BI982/12+(BI132+BI1011)*BI982/24-BI193*BI982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BI132,$N1011:BI1011)*BJ982/12+(BJ132+BJ1011)*BJ982/24-BJ193*BJ982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BJ132,$N1011:BJ1011)*BK982/12+(BK132+BK1011)*BK982/24-BK193*BK982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BK132,$N1011:BK1011)*BL982/12+(BL132+BL1011)*BL982/24-BL193*BL982/24*0)*($F425>=5)","v":0},{"$f":"(SUM($N132:BL132,$N1011:BL1011)*BM982/12+(BM132+BM1011)*BM982/24-BM193*BM982/24*0)*($F425>=5)","v":0}]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N133:N133,$N1012:N1012)*O983/12+(O133+O1012)*O983/24-O194*O983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:O133,$N1012:O1012)*P983/12+(P133+P1012)*P983/24-P194*P983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:P133,$N1012:P1012)*Q983/12+(Q133+Q1012)*Q983/24-Q194*Q983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:Q133,$N1012:Q1012)*R983/12+(R133+R1012)*R983/24-R194*R983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:R133,$N1012:R1012)*S983/12+(S133+S1012)*S983/24-S194*S983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:S133,$N1012:S1012)*T983/12+(T133+T1012)*T983/24-T194*T983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:T133,$N1012:T1012)*U983/12+(U133+U1012)*U983/24-U194*U983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:U133,$N1012:U1012)*V983/12+(V133+V1012)*V983/24-V194*V983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:V133,$N1012:V1012)*W983/12+(W133+W1012)*W983/24-W194*W983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:W133,$N1012:W1012)*X983/12+(X133+X1012)*X983/24-X194*X983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:X133,$N1012:X1012)*Y983/12+(Y133+Y1012)*Y983/24-Y194*Y983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:Y133,$N1012:Y1012)*Z983/12+(Z133+Z1012)*Z983/24-Z194*Z983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:Z133,$N1012:Z1012)*AA983/12+(AA133+AA1012)*AA983/24-AA194*AA983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AA133,$N1012:AA1012)*AB983/12+(AB133+AB1012)*AB983/24-AB194*AB983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AB133,$N1012:AB1012)*AC983/12+(AC133+AC1012)*AC983/24-AC194*AC983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AC133,$N1012:AC1012)*AD983/12+(AD133+AD1012)*AD983/24-AD194*AD983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AD133,$N1012:AD1012)*AE983/12+(AE133+AE1012)*AE983/24-AE194*AE983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AE133,$N1012:AE1012)*AF983/12+(AF133+AF1012)*AF983/24-AF194*AF983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AF133,$N1012:AF1012)*AG983/12+(AG133+AG1012)*AG983/24-AG194*AG983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AG133,$N1012:AG1012)*AH983/12+(AH133+AH1012)*AH983/24-AH194*AH983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AH133,$N1012:AH1012)*AI983/12+(AI133+AI1012)*AI983/24-AI194*AI983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AI133,$N1012:AI1012)*AJ983/12+(AJ133+AJ1012)*AJ983/24-AJ194*AJ983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AJ133,$N1012:AJ1012)*AK983/12+(AK133+AK1012)*AK983/24-AK194*AK983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AK133,$N1012:AK1012)*AL983/12+(AL133+AL1012)*AL983/24-AL194*AL983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AL133,$N1012:AL1012)*AM983/12+(AM133+AM1012)*AM983/24-AM194*AM983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AM133,$N1012:AM1012)*AN983/12+(AN133+AN1012)*AN983/24-AN194*AN983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AN133,$N1012:AN1012)*AO983/12+(AO133+AO1012)*AO983/24-AO194*AO983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AO133,$N1012:AO1012)*AP983/12+(AP133+AP1012)*AP983/24-AP194*AP983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AP133,$N1012:AP1012)*AQ983/12+(AQ133+AQ1012)*AQ983/24-AQ194*AQ983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AQ133,$N1012:AQ1012)*AR983/12+(AR133+AR1012)*AR983/24-AR194*AR983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AR133,$N1012:AR1012)*AS983/12+(AS133+AS1012)*AS983/24-AS194*AS983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AS133,$N1012:AS1012)*AT983/12+(AT133+AT1012)*AT983/24-AT194*AT983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AT133,$N1012:AT1012)*AU983/12+(AU133+AU1012)*AU983/24-AU194*AU983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AU133,$N1012:AU1012)*AV983/12+(AV133+AV1012)*AV983/24-AV194*AV983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AV133,$N1012:AV1012)*AW983/12+(AW133+AW1012)*AW983/24-AW194*AW983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AW133,$N1012:AW1012)*AX983/12+(AX133+AX1012)*AX983/24-AX194*AX983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AX133,$N1012:AX1012)*AY983/12+(AY133+AY1012)*AY983/24-AY194*AY983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AY133,$N1012:AY1012)*AZ983/12+(AZ133+AZ1012)*AZ983/24-AZ194*AZ983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:AZ133,$N1012:AZ1012)*BA983/12+(BA133+BA1012)*BA983/24-BA194*BA983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BA133,$N1012:BA1012)*BB983/12+(BB133+BB1012)*BB983/24-BB194*BB983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BB133,$N1012:BB1012)*BC983/12+(BC133+BC1012)*BC983/24-BC194*BC983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BC133,$N1012:BC1012)*BD983/12+(BD133+BD1012)*BD983/24-BD194*BD983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BD133,$N1012:BD1012)*BE983/12+(BE133+BE1012)*BE983/24-BE194*BE983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BE133,$N1012:BE1012)*BF983/12+(BF133+BF1012)*BF983/24-BF194*BF983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BF133,$N1012:BF1012)*BG983/12+(BG133+BG1012)*BG983/24-BG194*BG983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BG133,$N1012:BG1012)*BH983/12+(BH133+BH1012)*BH983/24-BH194*BH983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BH133,$N1012:BH1012)*BI983/12+(BI133+BI1012)*BI983/24-BI194*BI983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BI133,$N1012:BI1012)*BJ983/12+(BJ133+BJ1012)*BJ983/24-BJ194*BJ983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BJ133,$N1012:BJ1012)*BK983/12+(BK133+BK1012)*BK983/24-BK194*BK983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BK133,$N1012:BK1012)*BL983/12+(BL133+BL1012)*BL983/24-BL194*BL983/24*0)*($F426>=5)","v":0},{"$f":"(SUM($N133:BL133,$N1012:BL1012)*BM983/12+(BM133+BM1012)*BM983/24-BM194*BM983/24*0)*($F426>=5)","v":0}]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N134:N134,$N1013:N1013)*O984/12+(O134+O1013)*O984/24-O195*O984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:O134,$N1013:O1013)*P984/12+(P134+P1013)*P984/24-P195*P984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:P134,$N1013:P1013)*Q984/12+(Q134+Q1013)*Q984/24-Q195*Q984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:Q134,$N1013:Q1013)*R984/12+(R134+R1013)*R984/24-R195*R984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:R134,$N1013:R1013)*S984/12+(S134+S1013)*S984/24-S195*S984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:S134,$N1013:S1013)*T984/12+(T134+T1013)*T984/24-T195*T984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:T134,$N1013:T1013)*U984/12+(U134+U1013)*U984/24-U195*U984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:U134,$N1013:U1013)*V984/12+(V134+V1013)*V984/24-V195*V984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:V134,$N1013:V1013)*W984/12+(W134+W1013)*W984/24-W195*W984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:W134,$N1013:W1013)*X984/12+(X134+X1013)*X984/24-X195*X984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:X134,$N1013:X1013)*Y984/12+(Y134+Y1013)*Y984/24-Y195*Y984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:Y134,$N1013:Y1013)*Z984/12+(Z134+Z1013)*Z984/24-Z195*Z984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:Z134,$N1013:Z1013)*AA984/12+(AA134+AA1013)*AA984/24-AA195*AA984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AA134,$N1013:AA1013)*AB984/12+(AB134+AB1013)*AB984/24-AB195*AB984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AB134,$N1013:AB1013)*AC984/12+(AC134+AC1013)*AC984/24-AC195*AC984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AC134,$N1013:AC1013)*AD984/12+(AD134+AD1013)*AD984/24-AD195*AD984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AD134,$N1013:AD1013)*AE984/12+(AE134+AE1013)*AE984/24-AE195*AE984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AE134,$N1013:AE1013)*AF984/12+(AF134+AF1013)*AF984/24-AF195*AF984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AF134,$N1013:AF1013)*AG984/12+(AG134+AG1013)*AG984/24-AG195*AG984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AG134,$N1013:AG1013)*AH984/12+(AH134+AH1013)*AH984/24-AH195*AH984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AH134,$N1013:AH1013)*AI984/12+(AI134+AI1013)*AI984/24-AI195*AI984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AI134,$N1013:AI1013)*AJ984/12+(AJ134+AJ1013)*AJ984/24-AJ195*AJ984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AJ134,$N1013:AJ1013)*AK984/12+(AK134+AK1013)*AK984/24-AK195*AK984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AK134,$N1013:AK1013)*AL984/12+(AL134+AL1013)*AL984/24-AL195*AL984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AL134,$N1013:AL1013)*AM984/12+(AM134+AM1013)*AM984/24-AM195*AM984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AM134,$N1013:AM1013)*AN984/12+(AN134+AN1013)*AN984/24-AN195*AN984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AN134,$N1013:AN1013)*AO984/12+(AO134+AO1013)*AO984/24-AO195*AO984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AO134,$N1013:AO1013)*AP984/12+(AP134+AP1013)*AP984/24-AP195*AP984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AP134,$N1013:AP1013)*AQ984/12+(AQ134+AQ1013)*AQ984/24-AQ195*AQ984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AQ134,$N1013:AQ1013)*AR984/12+(AR134+AR1013)*AR984/24-AR195*AR984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AR134,$N1013:AR1013)*AS984/12+(AS134+AS1013)*AS984/24-AS195*AS984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AS134,$N1013:AS1013)*AT984/12+(AT134+AT1013)*AT984/24-AT195*AT984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AT134,$N1013:AT1013)*AU984/12+(AU134+AU1013)*AU984/24-AU195*AU984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AU134,$N1013:AU1013)*AV984/12+(AV134+AV1013)*AV984/24-AV195*AV984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AV134,$N1013:AV1013)*AW984/12+(AW134+AW1013)*AW984/24-AW195*AW984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AW134,$N1013:AW1013)*AX984/12+(AX134+AX1013)*AX984/24-AX195*AX984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AX134,$N1013:AX1013)*AY984/12+(AY134+AY1013)*AY984/24-AY195*AY984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AY134,$N1013:AY1013)*AZ984/12+(AZ134+AZ1013)*AZ984/24-AZ195*AZ984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:AZ134,$N1013:AZ1013)*BA984/12+(BA134+BA1013)*BA984/24-BA195*BA984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BA134,$N1013:BA1013)*BB984/12+(BB134+BB1013)*BB984/24-BB195*BB984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BB134,$N1013:BB1013)*BC984/12+(BC134+BC1013)*BC984/24-BC195*BC984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BC134,$N1013:BC1013)*BD984/12+(BD134+BD1013)*BD984/24-BD195*BD984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BD134,$N1013:BD1013)*BE984/12+(BE134+BE1013)*BE984/24-BE195*BE984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BE134,$N1013:BE1013)*BF984/12+(BF134+BF1013)*BF984/24-BF195*BF984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BF134,$N1013:BF1013)*BG984/12+(BG134+BG1013)*BG984/24-BG195*BG984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BG134,$N1013:BG1013)*BH984/12+(BH134+BH1013)*BH984/24-BH195*BH984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BH134,$N1013:BH1013)*BI984/12+(BI134+BI1013)*BI984/24-BI195*BI984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BI134,$N1013:BI1013)*BJ984/12+(BJ134+BJ1013)*BJ984/24-BJ195*BJ984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BJ134,$N1013:BJ1013)*BK984/12+(BK134+BK1013)*BK984/24-BK195*BK984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BK134,$N1013:BK1013)*BL984/12+(BL134+BL1013)*BL984/24-BL195*BL984/24*0)*($F427>=5)","v":0},{"$f":"(SUM($N134:BL134,$N1013:BL1013)*BM984/12+(BM134+BM1013)*BM984/24-BM195*BM984/24*0)*($F427>=5)","v":0}]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N135:N135,$N1014:N1014)*O985/12+(O135+O1014)*O985/24-O196*O985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:O135,$N1014:O1014)*P985/12+(P135+P1014)*P985/24-P196*P985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:P135,$N1014:P1014)*Q985/12+(Q135+Q1014)*Q985/24-Q196*Q985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:Q135,$N1014:Q1014)*R985/12+(R135+R1014)*R985/24-R196*R985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:R135,$N1014:R1014)*S985/12+(S135+S1014)*S985/24-S196*S985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:S135,$N1014:S1014)*T985/12+(T135+T1014)*T985/24-T196*T985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:T135,$N1014:T1014)*U985/12+(U135+U1014)*U985/24-U196*U985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:U135,$N1014:U1014)*V985/12+(V135+V1014)*V985/24-V196*V985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:V135,$N1014:V1014)*W985/12+(W135+W1014)*W985/24-W196*W985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:W135,$N1014:W1014)*X985/12+(X135+X1014)*X985/24-X196*X985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:X135,$N1014:X1014)*Y985/12+(Y135+Y1014)*Y985/24-Y196*Y985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:Y135,$N1014:Y1014)*Z985/12+(Z135+Z1014)*Z985/24-Z196*Z985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:Z135,$N1014:Z1014)*AA985/12+(AA135+AA1014)*AA985/24-AA196*AA985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AA135,$N1014:AA1014)*AB985/12+(AB135+AB1014)*AB985/24-AB196*AB985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AB135,$N1014:AB1014)*AC985/12+(AC135+AC1014)*AC985/24-AC196*AC985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AC135,$N1014:AC1014)*AD985/12+(AD135+AD1014)*AD985/24-AD196*AD985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AD135,$N1014:AD1014)*AE985/12+(AE135+AE1014)*AE985/24-AE196*AE985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AE135,$N1014:AE1014)*AF985/12+(AF135+AF1014)*AF985/24-AF196*AF985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AF135,$N1014:AF1014)*AG985/12+(AG135+AG1014)*AG985/24-AG196*AG985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AG135,$N1014:AG1014)*AH985/12+(AH135+AH1014)*AH985/24-AH196*AH985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AH135,$N1014:AH1014)*AI985/12+(AI135+AI1014)*AI985/24-AI196*AI985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AI135,$N1014:AI1014)*AJ985/12+(AJ135+AJ1014)*AJ985/24-AJ196*AJ985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AJ135,$N1014:AJ1014)*AK985/12+(AK135+AK1014)*AK985/24-AK196*AK985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AK135,$N1014:AK1014)*AL985/12+(AL135+AL1014)*AL985/24-AL196*AL985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AL135,$N1014:AL1014)*AM985/12+(AM135+AM1014)*AM985/24-AM196*AM985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AM135,$N1014:AM1014)*AN985/12+(AN135+AN1014)*AN985/24-AN196*AN985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AN135,$N1014:AN1014)*AO985/12+(AO135+AO1014)*AO985/24-AO196*AO985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AO135,$N1014:AO1014)*AP985/12+(AP135+AP1014)*AP985/24-AP196*AP985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AP135,$N1014:AP1014)*AQ985/12+(AQ135+AQ1014)*AQ985/24-AQ196*AQ985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AQ135,$N1014:AQ1014)*AR985/12+(AR135+AR1014)*AR985/24-AR196*AR985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AR135,$N1014:AR1014)*AS985/12+(AS135+AS1014)*AS985/24-AS196*AS985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AS135,$N1014:AS1014)*AT985/12+(AT135+AT1014)*AT985/24-AT196*AT985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AT135,$N1014:AT1014)*AU985/12+(AU135+AU1014)*AU985/24-AU196*AU985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AU135,$N1014:AU1014)*AV985/12+(AV135+AV1014)*AV985/24-AV196*AV985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AV135,$N1014:AV1014)*AW985/12+(AW135+AW1014)*AW985/24-AW196*AW985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AW135,$N1014:AW1014)*AX985/12+(AX135+AX1014)*AX985/24-AX196*AX985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AX135,$N1014:AX1014)*AY985/12+(AY135+AY1014)*AY985/24-AY196*AY985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AY135,$N1014:AY1014)*AZ985/12+(AZ135+AZ1014)*AZ985/24-AZ196*AZ985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:AZ135,$N1014:AZ1014)*BA985/12+(BA135+BA1014)*BA985/24-BA196*BA985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BA135,$N1014:BA1014)*BB985/12+(BB135+BB1014)*BB985/24-BB196*BB985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BB135,$N1014:BB1014)*BC985/12+(BC135+BC1014)*BC985/24-BC196*BC985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BC135,$N1014:BC1014)*BD985/12+(BD135+BD1014)*BD985/24-BD196*BD985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BD135,$N1014:BD1014)*BE985/12+(BE135+BE1014)*BE985/24-BE196*BE985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BE135,$N1014:BE1014)*BF985/12+(BF135+BF1014)*BF985/24-BF196*BF985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BF135,$N1014:BF1014)*BG985/12+(BG135+BG1014)*BG985/24-BG196*BG985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BG135,$N1014:BG1014)*BH985/12+(BH135+BH1014)*BH985/24-BH196*BH985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BH135,$N1014:BH1014)*BI985/12+(BI135+BI1014)*BI985/24-BI196*BI985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BI135,$N1014:BI1014)*BJ985/12+(BJ135+BJ1014)*BJ985/24-BJ196*BJ985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BJ135,$N1014:BJ1014)*BK985/12+(BK135+BK1014)*BK985/24-BK196*BK985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BK135,$N1014:BK1014)*BL985/12+(BL135+BL1014)*BL985/24-BL196*BL985/24*0)*($F428>=5)","v":0},{"$f":"(SUM($N135:BL135,$N1014:BL1014)*BM985/12+(BM135+BM1014)*BM985/24-BM196*BM985/24*0)*($F428>=5)","v":0}]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N136:N136,$N1015:N1015)*O986/12+(O136+O1015)*O986/24-O197*O986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:O136,$N1015:O1015)*P986/12+(P136+P1015)*P986/24-P197*P986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:P136,$N1015:P1015)*Q986/12+(Q136+Q1015)*Q986/24-Q197*Q986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:Q136,$N1015:Q1015)*R986/12+(R136+R1015)*R986/24-R197*R986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:R136,$N1015:R1015)*S986/12+(S136+S1015)*S986/24-S197*S986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:S136,$N1015:S1015)*T986/12+(T136+T1015)*T986/24-T197*T986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:T136,$N1015:T1015)*U986/12+(U136+U1015)*U986/24-U197*U986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:U136,$N1015:U1015)*V986/12+(V136+V1015)*V986/24-V197*V986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:V136,$N1015:V1015)*W986/12+(W136+W1015)*W986/24-W197*W986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:W136,$N1015:W1015)*X986/12+(X136+X1015)*X986/24-X197*X986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:X136,$N1015:X1015)*Y986/12+(Y136+Y1015)*Y986/24-Y197*Y986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:Y136,$N1015:Y1015)*Z986/12+(Z136+Z1015)*Z986/24-Z197*Z986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:Z136,$N1015:Z1015)*AA986/12+(AA136+AA1015)*AA986/24-AA197*AA986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AA136,$N1015:AA1015)*AB986/12+(AB136+AB1015)*AB986/24-AB197*AB986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AB136,$N1015:AB1015)*AC986/12+(AC136+AC1015)*AC986/24-AC197*AC986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AC136,$N1015:AC1015)*AD986/12+(AD136+AD1015)*AD986/24-AD197*AD986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AD136,$N1015:AD1015)*AE986/12+(AE136+AE1015)*AE986/24-AE197*AE986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AE136,$N1015:AE1015)*AF986/12+(AF136+AF1015)*AF986/24-AF197*AF986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AF136,$N1015:AF1015)*AG986/12+(AG136+AG1015)*AG986/24-AG197*AG986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AG136,$N1015:AG1015)*AH986/12+(AH136+AH1015)*AH986/24-AH197*AH986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AH136,$N1015:AH1015)*AI986/12+(AI136+AI1015)*AI986/24-AI197*AI986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AI136,$N1015:AI1015)*AJ986/12+(AJ136+AJ1015)*AJ986/24-AJ197*AJ986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AJ136,$N1015:AJ1015)*AK986/12+(AK136+AK1015)*AK986/24-AK197*AK986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AK136,$N1015:AK1015)*AL986/12+(AL136+AL1015)*AL986/24-AL197*AL986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AL136,$N1015:AL1015)*AM986/12+(AM136+AM1015)*AM986/24-AM197*AM986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AM136,$N1015:AM1015)*AN986/12+(AN136+AN1015)*AN986/24-AN197*AN986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AN136,$N1015:AN1015)*AO986/12+(AO136+AO1015)*AO986/24-AO197*AO986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AO136,$N1015:AO1015)*AP986/12+(AP136+AP1015)*AP986/24-AP197*AP986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AP136,$N1015:AP1015)*AQ986/12+(AQ136+AQ1015)*AQ986/24-AQ197*AQ986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AQ136,$N1015:AQ1015)*AR986/12+(AR136+AR1015)*AR986/24-AR197*AR986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AR136,$N1015:AR1015)*AS986/12+(AS136+AS1015)*AS986/24-AS197*AS986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AS136,$N1015:AS1015)*AT986/12+(AT136+AT1015)*AT986/24-AT197*AT986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AT136,$N1015:AT1015)*AU986/12+(AU136+AU1015)*AU986/24-AU197*AU986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AU136,$N1015:AU1015)*AV986/12+(AV136+AV1015)*AV986/24-AV197*AV986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AV136,$N1015:AV1015)*AW986/12+(AW136+AW1015)*AW986/24-AW197*AW986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AW136,$N1015:AW1015)*AX986/12+(AX136+AX1015)*AX986/24-AX197*AX986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AX136,$N1015:AX1015)*AY986/12+(AY136+AY1015)*AY986/24-AY197*AY986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AY136,$N1015:AY1015)*AZ986/12+(AZ136+AZ1015)*AZ986/24-AZ197*AZ986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:AZ136,$N1015:AZ1015)*BA986/12+(BA136+BA1015)*BA986/24-BA197*BA986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BA136,$N1015:BA1015)*BB986/12+(BB136+BB1015)*BB986/24-BB197*BB986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BB136,$N1015:BB1015)*BC986/12+(BC136+BC1015)*BC986/24-BC197*BC986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BC136,$N1015:BC1015)*BD986/12+(BD136+BD1015)*BD986/24-BD197*BD986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BD136,$N1015:BD1015)*BE986/12+(BE136+BE1015)*BE986/24-BE197*BE986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BE136,$N1015:BE1015)*BF986/12+(BF136+BF1015)*BF986/24-BF197*BF986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BF136,$N1015:BF1015)*BG986/12+(BG136+BG1015)*BG986/24-BG197*BG986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BG136,$N1015:BG1015)*BH986/12+(BH136+BH1015)*BH986/24-BH197*BH986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BH136,$N1015:BH1015)*BI986/12+(BI136+BI1015)*BI986/24-BI197*BI986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BI136,$N1015:BI1015)*BJ986/12+(BJ136+BJ1015)*BJ986/24-BJ197*BJ986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BJ136,$N1015:BJ1015)*BK986/12+(BK136+BK1015)*BK986/24-BK197*BK986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BK136,$N1015:BK1015)*BL986/12+(BL136+BL1015)*BL986/24-BL197*BL986/24*0)*($F429>=5)","v":0},{"$f":"(SUM($N136:BL136,$N1015:BL1015)*BM986/12+(BM136+BM1015)*BM986/24-BM197*BM986/24*0)*($F429>=5)","v":0}]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N137:N137,$N1016:N1016)*O987/12+(O137+O1016)*O987/24-O198*O987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:O137,$N1016:O1016)*P987/12+(P137+P1016)*P987/24-P198*P987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:P137,$N1016:P1016)*Q987/12+(Q137+Q1016)*Q987/24-Q198*Q987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:Q137,$N1016:Q1016)*R987/12+(R137+R1016)*R987/24-R198*R987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:R137,$N1016:R1016)*S987/12+(S137+S1016)*S987/24-S198*S987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:S137,$N1016:S1016)*T987/12+(T137+T1016)*T987/24-T198*T987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:T137,$N1016:T1016)*U987/12+(U137+U1016)*U987/24-U198*U987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:U137,$N1016:U1016)*V987/12+(V137+V1016)*V987/24-V198*V987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:V137,$N1016:V1016)*W987/12+(W137+W1016)*W987/24-W198*W987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:W137,$N1016:W1016)*X987/12+(X137+X1016)*X987/24-X198*X987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:X137,$N1016:X1016)*Y987/12+(Y137+Y1016)*Y987/24-Y198*Y987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:Y137,$N1016:Y1016)*Z987/12+(Z137+Z1016)*Z987/24-Z198*Z987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:Z137,$N1016:Z1016)*AA987/12+(AA137+AA1016)*AA987/24-AA198*AA987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AA137,$N1016:AA1016)*AB987/12+(AB137+AB1016)*AB987/24-AB198*AB987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AB137,$N1016:AB1016)*AC987/12+(AC137+AC1016)*AC987/24-AC198*AC987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AC137,$N1016:AC1016)*AD987/12+(AD137+AD1016)*AD987/24-AD198*AD987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AD137,$N1016:AD1016)*AE987/12+(AE137+AE1016)*AE987/24-AE198*AE987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AE137,$N1016:AE1016)*AF987/12+(AF137+AF1016)*AF987/24-AF198*AF987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AF137,$N1016:AF1016)*AG987/12+(AG137+AG1016)*AG987/24-AG198*AG987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AG137,$N1016:AG1016)*AH987/12+(AH137+AH1016)*AH987/24-AH198*AH987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AH137,$N1016:AH1016)*AI987/12+(AI137+AI1016)*AI987/24-AI198*AI987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AI137,$N1016:AI1016)*AJ987/12+(AJ137+AJ1016)*AJ987/24-AJ198*AJ987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AJ137,$N1016:AJ1016)*AK987/12+(AK137+AK1016)*AK987/24-AK198*AK987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AK137,$N1016:AK1016)*AL987/12+(AL137+AL1016)*AL987/24-AL198*AL987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AL137,$N1016:AL1016)*AM987/12+(AM137+AM1016)*AM987/24-AM198*AM987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AM137,$N1016:AM1016)*AN987/12+(AN137+AN1016)*AN987/24-AN198*AN987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AN137,$N1016:AN1016)*AO987/12+(AO137+AO1016)*AO987/24-AO198*AO987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AO137,$N1016:AO1016)*AP987/12+(AP137+AP1016)*AP987/24-AP198*AP987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AP137,$N1016:AP1016)*AQ987/12+(AQ137+AQ1016)*AQ987/24-AQ198*AQ987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AQ137,$N1016:AQ1016)*AR987/12+(AR137+AR1016)*AR987/24-AR198*AR987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AR137,$N1016:AR1016)*AS987/12+(AS137+AS1016)*AS987/24-AS198*AS987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AS137,$N1016:AS1016)*AT987/12+(AT137+AT1016)*AT987/24-AT198*AT987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AT137,$N1016:AT1016)*AU987/12+(AU137+AU1016)*AU987/24-AU198*AU987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AU137,$N1016:AU1016)*AV987/12+(AV137+AV1016)*AV987/24-AV198*AV987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AV137,$N1016:AV1016)*AW987/12+(AW137+AW1016)*AW987/24-AW198*AW987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AW137,$N1016:AW1016)*AX987/12+(AX137+AX1016)*AX987/24-AX198*AX987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AX137,$N1016:AX1016)*AY987/12+(AY137+AY1016)*AY987/24-AY198*AY987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AY137,$N1016:AY1016)*AZ987/12+(AZ137+AZ1016)*AZ987/24-AZ198*AZ987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:AZ137,$N1016:AZ1016)*BA987/12+(BA137+BA1016)*BA987/24-BA198*BA987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BA137,$N1016:BA1016)*BB987/12+(BB137+BB1016)*BB987/24-BB198*BB987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BB137,$N1016:BB1016)*BC987/12+(BC137+BC1016)*BC987/24-BC198*BC987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BC137,$N1016:BC1016)*BD987/12+(BD137+BD1016)*BD987/24-BD198*BD987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BD137,$N1016:BD1016)*BE987/12+(BE137+BE1016)*BE987/24-BE198*BE987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BE137,$N1016:BE1016)*BF987/12+(BF137+BF1016)*BF987/24-BF198*BF987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BF137,$N1016:BF1016)*BG987/12+(BG137+BG1016)*BG987/24-BG198*BG987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BG137,$N1016:BG1016)*BH987/12+(BH137+BH1016)*BH987/24-BH198*BH987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BH137,$N1016:BH1016)*BI987/12+(BI137+BI1016)*BI987/24-BI198*BI987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BI137,$N1016:BI1016)*BJ987/12+(BJ137+BJ1016)*BJ987/24-BJ198*BJ987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BJ137,$N1016:BJ1016)*BK987/12+(BK137+BK1016)*BK987/24-BK198*BK987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BK137,$N1016:BK1016)*BL987/12+(BL137+BL1016)*BL987/24-BL198*BL987/24*0)*($F430>=5)","v":0},{"$f":"(SUM($N137:BL137,$N1016:BL1016)*BM987/12+(BM137+BM1016)*BM987/24-BM198*BM987/24*0)*($F430>=5)","v":0}]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N138:N138,$N1017:N1017)*O988/12+(O138+O1017)*O988/24-O199*O988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:O138,$N1017:O1017)*P988/12+(P138+P1017)*P988/24-P199*P988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:P138,$N1017:P1017)*Q988/12+(Q138+Q1017)*Q988/24-Q199*Q988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:Q138,$N1017:Q1017)*R988/12+(R138+R1017)*R988/24-R199*R988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:R138,$N1017:R1017)*S988/12+(S138+S1017)*S988/24-S199*S988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:S138,$N1017:S1017)*T988/12+(T138+T1017)*T988/24-T199*T988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:T138,$N1017:T1017)*U988/12+(U138+U1017)*U988/24-U199*U988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:U138,$N1017:U1017)*V988/12+(V138+V1017)*V988/24-V199*V988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:V138,$N1017:V1017)*W988/12+(W138+W1017)*W988/24-W199*W988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:W138,$N1017:W1017)*X988/12+(X138+X1017)*X988/24-X199*X988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:X138,$N1017:X1017)*Y988/12+(Y138+Y1017)*Y988/24-Y199*Y988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:Y138,$N1017:Y1017)*Z988/12+(Z138+Z1017)*Z988/24-Z199*Z988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:Z138,$N1017:Z1017)*AA988/12+(AA138+AA1017)*AA988/24-AA199*AA988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AA138,$N1017:AA1017)*AB988/12+(AB138+AB1017)*AB988/24-AB199*AB988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AB138,$N1017:AB1017)*AC988/12+(AC138+AC1017)*AC988/24-AC199*AC988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AC138,$N1017:AC1017)*AD988/12+(AD138+AD1017)*AD988/24-AD199*AD988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AD138,$N1017:AD1017)*AE988/12+(AE138+AE1017)*AE988/24-AE199*AE988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AE138,$N1017:AE1017)*AF988/12+(AF138+AF1017)*AF988/24-AF199*AF988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AF138,$N1017:AF1017)*AG988/12+(AG138+AG1017)*AG988/24-AG199*AG988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AG138,$N1017:AG1017)*AH988/12+(AH138+AH1017)*AH988/24-AH199*AH988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AH138,$N1017:AH1017)*AI988/12+(AI138+AI1017)*AI988/24-AI199*AI988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AI138,$N1017:AI1017)*AJ988/12+(AJ138+AJ1017)*AJ988/24-AJ199*AJ988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AJ138,$N1017:AJ1017)*AK988/12+(AK138+AK1017)*AK988/24-AK199*AK988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AK138,$N1017:AK1017)*AL988/12+(AL138+AL1017)*AL988/24-AL199*AL988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AL138,$N1017:AL1017)*AM988/12+(AM138+AM1017)*AM988/24-AM199*AM988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AM138,$N1017:AM1017)*AN988/12+(AN138+AN1017)*AN988/24-AN199*AN988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AN138,$N1017:AN1017)*AO988/12+(AO138+AO1017)*AO988/24-AO199*AO988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AO138,$N1017:AO1017)*AP988/12+(AP138+AP1017)*AP988/24-AP199*AP988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AP138,$N1017:AP1017)*AQ988/12+(AQ138+AQ1017)*AQ988/24-AQ199*AQ988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AQ138,$N1017:AQ1017)*AR988/12+(AR138+AR1017)*AR988/24-AR199*AR988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AR138,$N1017:AR1017)*AS988/12+(AS138+AS1017)*AS988/24-AS199*AS988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AS138,$N1017:AS1017)*AT988/12+(AT138+AT1017)*AT988/24-AT199*AT988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AT138,$N1017:AT1017)*AU988/12+(AU138+AU1017)*AU988/24-AU199*AU988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AU138,$N1017:AU1017)*AV988/12+(AV138+AV1017)*AV988/24-AV199*AV988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AV138,$N1017:AV1017)*AW988/12+(AW138+AW1017)*AW988/24-AW199*AW988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AW138,$N1017:AW1017)*AX988/12+(AX138+AX1017)*AX988/24-AX199*AX988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AX138,$N1017:AX1017)*AY988/12+(AY138+AY1017)*AY988/24-AY199*AY988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AY138,$N1017:AY1017)*AZ988/12+(AZ138+AZ1017)*AZ988/24-AZ199*AZ988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:AZ138,$N1017:AZ1017)*BA988/12+(BA138+BA1017)*BA988/24-BA199*BA988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BA138,$N1017:BA1017)*BB988/12+(BB138+BB1017)*BB988/24-BB199*BB988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BB138,$N1017:BB1017)*BC988/12+(BC138+BC1017)*BC988/24-BC199*BC988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BC138,$N1017:BC1017)*BD988/12+(BD138+BD1017)*BD988/24-BD199*BD988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BD138,$N1017:BD1017)*BE988/12+(BE138+BE1017)*BE988/24-BE199*BE988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BE138,$N1017:BE1017)*BF988/12+(BF138+BF1017)*BF988/24-BF199*BF988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BF138,$N1017:BF1017)*BG988/12+(BG138+BG1017)*BG988/24-BG199*BG988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BG138,$N1017:BG1017)*BH988/12+(BH138+BH1017)*BH988/24-BH199*BH988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BH138,$N1017:BH1017)*BI988/12+(BI138+BI1017)*BI988/24-BI199*BI988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BI138,$N1017:BI1017)*BJ988/12+(BJ138+BJ1017)*BJ988/24-BJ199*BJ988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BJ138,$N1017:BJ1017)*BK988/12+(BK138+BK1017)*BK988/24-BK199*BK988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BK138,$N1017:BK1017)*BL988/12+(BL138+BL1017)*BL988/24-BL199*BL988/24*0)*($F431>=5)","v":0},{"$f":"(SUM($N138:BL138,$N1017:BL1017)*BM988/12+(BM138+BM1017)*BM988/24-BM199*BM988/24*0)*($F431>=5)","v":0}]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N139:N139,$N1018:N1018)*O989/12+(O139+O1018)*O989/24-O200*O989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:O139,$N1018:O1018)*P989/12+(P139+P1018)*P989/24-P200*P989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:P139,$N1018:P1018)*Q989/12+(Q139+Q1018)*Q989/24-Q200*Q989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:Q139,$N1018:Q1018)*R989/12+(R139+R1018)*R989/24-R200*R989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:R139,$N1018:R1018)*S989/12+(S139+S1018)*S989/24-S200*S989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:S139,$N1018:S1018)*T989/12+(T139+T1018)*T989/24-T200*T989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:T139,$N1018:T1018)*U989/12+(U139+U1018)*U989/24-U200*U989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:U139,$N1018:U1018)*V989/12+(V139+V1018)*V989/24-V200*V989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:V139,$N1018:V1018)*W989/12+(W139+W1018)*W989/24-W200*W989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:W139,$N1018:W1018)*X989/12+(X139+X1018)*X989/24-X200*X989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:X139,$N1018:X1018)*Y989/12+(Y139+Y1018)*Y989/24-Y200*Y989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:Y139,$N1018:Y1018)*Z989/12+(Z139+Z1018)*Z989/24-Z200*Z989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:Z139,$N1018:Z1018)*AA989/12+(AA139+AA1018)*AA989/24-AA200*AA989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AA139,$N1018:AA1018)*AB989/12+(AB139+AB1018)*AB989/24-AB200*AB989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AB139,$N1018:AB1018)*AC989/12+(AC139+AC1018)*AC989/24-AC200*AC989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AC139,$N1018:AC1018)*AD989/12+(AD139+AD1018)*AD989/24-AD200*AD989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AD139,$N1018:AD1018)*AE989/12+(AE139+AE1018)*AE989/24-AE200*AE989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AE139,$N1018:AE1018)*AF989/12+(AF139+AF1018)*AF989/24-AF200*AF989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AF139,$N1018:AF1018)*AG989/12+(AG139+AG1018)*AG989/24-AG200*AG989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AG139,$N1018:AG1018)*AH989/12+(AH139+AH1018)*AH989/24-AH200*AH989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AH139,$N1018:AH1018)*AI989/12+(AI139+AI1018)*AI989/24-AI200*AI989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AI139,$N1018:AI1018)*AJ989/12+(AJ139+AJ1018)*AJ989/24-AJ200*AJ989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AJ139,$N1018:AJ1018)*AK989/12+(AK139+AK1018)*AK989/24-AK200*AK989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AK139,$N1018:AK1018)*AL989/12+(AL139+AL1018)*AL989/24-AL200*AL989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AL139,$N1018:AL1018)*AM989/12+(AM139+AM1018)*AM989/24-AM200*AM989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AM139,$N1018:AM1018)*AN989/12+(AN139+AN1018)*AN989/24-AN200*AN989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AN139,$N1018:AN1018)*AO989/12+(AO139+AO1018)*AO989/24-AO200*AO989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AO139,$N1018:AO1018)*AP989/12+(AP139+AP1018)*AP989/24-AP200*AP989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AP139,$N1018:AP1018)*AQ989/12+(AQ139+AQ1018)*AQ989/24-AQ200*AQ989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AQ139,$N1018:AQ1018)*AR989/12+(AR139+AR1018)*AR989/24-AR200*AR989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AR139,$N1018:AR1018)*AS989/12+(AS139+AS1018)*AS989/24-AS200*AS989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AS139,$N1018:AS1018)*AT989/12+(AT139+AT1018)*AT989/24-AT200*AT989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AT139,$N1018:AT1018)*AU989/12+(AU139+AU1018)*AU989/24-AU200*AU989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AU139,$N1018:AU1018)*AV989/12+(AV139+AV1018)*AV989/24-AV200*AV989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AV139,$N1018:AV1018)*AW989/12+(AW139+AW1018)*AW989/24-AW200*AW989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AW139,$N1018:AW1018)*AX989/12+(AX139+AX1018)*AX989/24-AX200*AX989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AX139,$N1018:AX1018)*AY989/12+(AY139+AY1018)*AY989/24-AY200*AY989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AY139,$N1018:AY1018)*AZ989/12+(AZ139+AZ1018)*AZ989/24-AZ200*AZ989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:AZ139,$N1018:AZ1018)*BA989/12+(BA139+BA1018)*BA989/24-BA200*BA989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BA139,$N1018:BA1018)*BB989/12+(BB139+BB1018)*BB989/24-BB200*BB989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BB139,$N1018:BB1018)*BC989/12+(BC139+BC1018)*BC989/24-BC200*BC989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BC139,$N1018:BC1018)*BD989/12+(BD139+BD1018)*BD989/24-BD200*BD989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BD139,$N1018:BD1018)*BE989/12+(BE139+BE1018)*BE989/24-BE200*BE989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BE139,$N1018:BE1018)*BF989/12+(BF139+BF1018)*BF989/24-BF200*BF989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BF139,$N1018:BF1018)*BG989/12+(BG139+BG1018)*BG989/24-BG200*BG989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BG139,$N1018:BG1018)*BH989/12+(BH139+BH1018)*BH989/24-BH200*BH989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BH139,$N1018:BH1018)*BI989/12+(BI139+BI1018)*BI989/24-BI200*BI989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BI139,$N1018:BI1018)*BJ989/12+(BJ139+BJ1018)*BJ989/24-BJ200*BJ989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BJ139,$N1018:BJ1018)*BK989/12+(BK139+BK1018)*BK989/24-BK200*BK989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BK139,$N1018:BK1018)*BL989/12+(BL139+BL1018)*BL989/24-BL200*BL989/24*0)*($F432>=5)","v":0},{"$f":"(SUM($N139:BL139,$N1018:BL1018)*BM989/12+(BM139+BM1018)*BM989/24-BM200*BM989/24*0)*($F432>=5)","v":0}]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N140:N140,$N1019:N1019)*O990/12+(O140+O1019)*O990/24-O201*O990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:O140,$N1019:O1019)*P990/12+(P140+P1019)*P990/24-P201*P990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:P140,$N1019:P1019)*Q990/12+(Q140+Q1019)*Q990/24-Q201*Q990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:Q140,$N1019:Q1019)*R990/12+(R140+R1019)*R990/24-R201*R990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:R140,$N1019:R1019)*S990/12+(S140+S1019)*S990/24-S201*S990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:S140,$N1019:S1019)*T990/12+(T140+T1019)*T990/24-T201*T990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:T140,$N1019:T1019)*U990/12+(U140+U1019)*U990/24-U201*U990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:U140,$N1019:U1019)*V990/12+(V140+V1019)*V990/24-V201*V990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:V140,$N1019:V1019)*W990/12+(W140+W1019)*W990/24-W201*W990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:W140,$N1019:W1019)*X990/12+(X140+X1019)*X990/24-X201*X990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:X140,$N1019:X1019)*Y990/12+(Y140+Y1019)*Y990/24-Y201*Y990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:Y140,$N1019:Y1019)*Z990/12+(Z140+Z1019)*Z990/24-Z201*Z990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:Z140,$N1019:Z1019)*AA990/12+(AA140+AA1019)*AA990/24-AA201*AA990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AA140,$N1019:AA1019)*AB990/12+(AB140+AB1019)*AB990/24-AB201*AB990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AB140,$N1019:AB1019)*AC990/12+(AC140+AC1019)*AC990/24-AC201*AC990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AC140,$N1019:AC1019)*AD990/12+(AD140+AD1019)*AD990/24-AD201*AD990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AD140,$N1019:AD1019)*AE990/12+(AE140+AE1019)*AE990/24-AE201*AE990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AE140,$N1019:AE1019)*AF990/12+(AF140+AF1019)*AF990/24-AF201*AF990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AF140,$N1019:AF1019)*AG990/12+(AG140+AG1019)*AG990/24-AG201*AG990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AG140,$N1019:AG1019)*AH990/12+(AH140+AH1019)*AH990/24-AH201*AH990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AH140,$N1019:AH1019)*AI990/12+(AI140+AI1019)*AI990/24-AI201*AI990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AI140,$N1019:AI1019)*AJ990/12+(AJ140+AJ1019)*AJ990/24-AJ201*AJ990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AJ140,$N1019:AJ1019)*AK990/12+(AK140+AK1019)*AK990/24-AK201*AK990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AK140,$N1019:AK1019)*AL990/12+(AL140+AL1019)*AL990/24-AL201*AL990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AL140,$N1019:AL1019)*AM990/12+(AM140+AM1019)*AM990/24-AM201*AM990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AM140,$N1019:AM1019)*AN990/12+(AN140+AN1019)*AN990/24-AN201*AN990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AN140,$N1019:AN1019)*AO990/12+(AO140+AO1019)*AO990/24-AO201*AO990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AO140,$N1019:AO1019)*AP990/12+(AP140+AP1019)*AP990/24-AP201*AP990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AP140,$N1019:AP1019)*AQ990/12+(AQ140+AQ1019)*AQ990/24-AQ201*AQ990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AQ140,$N1019:AQ1019)*AR990/12+(AR140+AR1019)*AR990/24-AR201*AR990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AR140,$N1019:AR1019)*AS990/12+(AS140+AS1019)*AS990/24-AS201*AS990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AS140,$N1019:AS1019)*AT990/12+(AT140+AT1019)*AT990/24-AT201*AT990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AT140,$N1019:AT1019)*AU990/12+(AU140+AU1019)*AU990/24-AU201*AU990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AU140,$N1019:AU1019)*AV990/12+(AV140+AV1019)*AV990/24-AV201*AV990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AV140,$N1019:AV1019)*AW990/12+(AW140+AW1019)*AW990/24-AW201*AW990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AW140,$N1019:AW1019)*AX990/12+(AX140+AX1019)*AX990/24-AX201*AX990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AX140,$N1019:AX1019)*AY990/12+(AY140+AY1019)*AY990/24-AY201*AY990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AY140,$N1019:AY1019)*AZ990/12+(AZ140+AZ1019)*AZ990/24-AZ201*AZ990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:AZ140,$N1019:AZ1019)*BA990/12+(BA140+BA1019)*BA990/24-BA201*BA990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BA140,$N1019:BA1019)*BB990/12+(BB140+BB1019)*BB990/24-BB201*BB990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BB140,$N1019:BB1019)*BC990/12+(BC140+BC1019)*BC990/24-BC201*BC990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BC140,$N1019:BC1019)*BD990/12+(BD140+BD1019)*BD990/24-BD201*BD990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BD140,$N1019:BD1019)*BE990/12+(BE140+BE1019)*BE990/24-BE201*BE990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BE140,$N1019:BE1019)*BF990/12+(BF140+BF1019)*BF990/24-BF201*BF990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BF140,$N1019:BF1019)*BG990/12+(BG140+BG1019)*BG990/24-BG201*BG990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BG140,$N1019:BG1019)*BH990/12+(BH140+BH1019)*BH990/24-BH201*BH990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BH140,$N1019:BH1019)*BI990/12+(BI140+BI1019)*BI990/24-BI201*BI990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BI140,$N1019:BI1019)*BJ990/12+(BJ140+BJ1019)*BJ990/24-BJ201*BJ990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BJ140,$N1019:BJ1019)*BK990/12+(BK140+BK1019)*BK990/24-BK201*BK990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BK140,$N1019:BK1019)*BL990/12+(BL140+BL1019)*BL990/24-BL201*BL990/24*0)*($F433>=5)","v":0},{"$f":"(SUM($N140:BL140,$N1019:BL1019)*BM990/12+(BM140+BM1019)*BM990/24-BM201*BM990/24*0)*($F433>=5)","v":0}]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N141:N141,$N1020:N1020)*O991/12+(O141+O1020)*O991/24-O202*O991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:O141,$N1020:O1020)*P991/12+(P141+P1020)*P991/24-P202*P991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:P141,$N1020:P1020)*Q991/12+(Q141+Q1020)*Q991/24-Q202*Q991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:Q141,$N1020:Q1020)*R991/12+(R141+R1020)*R991/24-R202*R991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:R141,$N1020:R1020)*S991/12+(S141+S1020)*S991/24-S202*S991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:S141,$N1020:S1020)*T991/12+(T141+T1020)*T991/24-T202*T991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:T141,$N1020:T1020)*U991/12+(U141+U1020)*U991/24-U202*U991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:U141,$N1020:U1020)*V991/12+(V141+V1020)*V991/24-V202*V991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:V141,$N1020:V1020)*W991/12+(W141+W1020)*W991/24-W202*W991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:W141,$N1020:W1020)*X991/12+(X141+X1020)*X991/24-X202*X991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:X141,$N1020:X1020)*Y991/12+(Y141+Y1020)*Y991/24-Y202*Y991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:Y141,$N1020:Y1020)*Z991/12+(Z141+Z1020)*Z991/24-Z202*Z991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:Z141,$N1020:Z1020)*AA991/12+(AA141+AA1020)*AA991/24-AA202*AA991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AA141,$N1020:AA1020)*AB991/12+(AB141+AB1020)*AB991/24-AB202*AB991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AB141,$N1020:AB1020)*AC991/12+(AC141+AC1020)*AC991/24-AC202*AC991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AC141,$N1020:AC1020)*AD991/12+(AD141+AD1020)*AD991/24-AD202*AD991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AD141,$N1020:AD1020)*AE991/12+(AE141+AE1020)*AE991/24-AE202*AE991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AE141,$N1020:AE1020)*AF991/12+(AF141+AF1020)*AF991/24-AF202*AF991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AF141,$N1020:AF1020)*AG991/12+(AG141+AG1020)*AG991/24-AG202*AG991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AG141,$N1020:AG1020)*AH991/12+(AH141+AH1020)*AH991/24-AH202*AH991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AH141,$N1020:AH1020)*AI991/12+(AI141+AI1020)*AI991/24-AI202*AI991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AI141,$N1020:AI1020)*AJ991/12+(AJ141+AJ1020)*AJ991/24-AJ202*AJ991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AJ141,$N1020:AJ1020)*AK991/12+(AK141+AK1020)*AK991/24-AK202*AK991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AK141,$N1020:AK1020)*AL991/12+(AL141+AL1020)*AL991/24-AL202*AL991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AL141,$N1020:AL1020)*AM991/12+(AM141+AM1020)*AM991/24-AM202*AM991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AM141,$N1020:AM1020)*AN991/12+(AN141+AN1020)*AN991/24-AN202*AN991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AN141,$N1020:AN1020)*AO991/12+(AO141+AO1020)*AO991/24-AO202*AO991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AO141,$N1020:AO1020)*AP991/12+(AP141+AP1020)*AP991/24-AP202*AP991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AP141,$N1020:AP1020)*AQ991/12+(AQ141+AQ1020)*AQ991/24-AQ202*AQ991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AQ141,$N1020:AQ1020)*AR991/12+(AR141+AR1020)*AR991/24-AR202*AR991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AR141,$N1020:AR1020)*AS991/12+(AS141+AS1020)*AS991/24-AS202*AS991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AS141,$N1020:AS1020)*AT991/12+(AT141+AT1020)*AT991/24-AT202*AT991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AT141,$N1020:AT1020)*AU991/12+(AU141+AU1020)*AU991/24-AU202*AU991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AU141,$N1020:AU1020)*AV991/12+(AV141+AV1020)*AV991/24-AV202*AV991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AV141,$N1020:AV1020)*AW991/12+(AW141+AW1020)*AW991/24-AW202*AW991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AW141,$N1020:AW1020)*AX991/12+(AX141+AX1020)*AX991/24-AX202*AX991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AX141,$N1020:AX1020)*AY991/12+(AY141+AY1020)*AY991/24-AY202*AY991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AY141,$N1020:AY1020)*AZ991/12+(AZ141+AZ1020)*AZ991/24-AZ202*AZ991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:AZ141,$N1020:AZ1020)*BA991/12+(BA141+BA1020)*BA991/24-BA202*BA991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BA141,$N1020:BA1020)*BB991/12+(BB141+BB1020)*BB991/24-BB202*BB991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BB141,$N1020:BB1020)*BC991/12+(BC141+BC1020)*BC991/24-BC202*BC991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BC141,$N1020:BC1020)*BD991/12+(BD141+BD1020)*BD991/24-BD202*BD991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BD141,$N1020:BD1020)*BE991/12+(BE141+BE1020)*BE991/24-BE202*BE991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BE141,$N1020:BE1020)*BF991/12+(BF141+BF1020)*BF991/24-BF202*BF991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BF141,$N1020:BF1020)*BG991/12+(BG141+BG1020)*BG991/24-BG202*BG991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BG141,$N1020:BG1020)*BH991/12+(BH141+BH1020)*BH991/24-BH202*BH991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BH141,$N1020:BH1020)*BI991/12+(BI141+BI1020)*BI991/24-BI202*BI991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BI141,$N1020:BI1020)*BJ991/12+(BJ141+BJ1020)*BJ991/24-BJ202*BJ991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BJ141,$N1020:BJ1020)*BK991/12+(BK141+BK1020)*BK991/24-BK202*BK991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BK141,$N1020:BK1020)*BL991/12+(BL141+BL1020)*BL991/24-BL202*BL991/24*0)*($F434>=5)","v":0},{"$f":"(SUM($N141:BL141,$N1020:BL1020)*BM991/12+(BM141+BM1020)*BM991/24-BM202*BM991/24*0)*($F434>=5)","v":0}]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N142:N142,$N1021:N1021)*O992/12+(O142+O1021)*O992/24-O203*O992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:O142,$N1021:O1021)*P992/12+(P142+P1021)*P992/24-P203*P992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:P142,$N1021:P1021)*Q992/12+(Q142+Q1021)*Q992/24-Q203*Q992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:Q142,$N1021:Q1021)*R992/12+(R142+R1021)*R992/24-R203*R992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:R142,$N1021:R1021)*S992/12+(S142+S1021)*S992/24-S203*S992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:S142,$N1021:S1021)*T992/12+(T142+T1021)*T992/24-T203*T992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:T142,$N1021:T1021)*U992/12+(U142+U1021)*U992/24-U203*U992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:U142,$N1021:U1021)*V992/12+(V142+V1021)*V992/24-V203*V992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:V142,$N1021:V1021)*W992/12+(W142+W1021)*W992/24-W203*W992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:W142,$N1021:W1021)*X992/12+(X142+X1021)*X992/24-X203*X992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:X142,$N1021:X1021)*Y992/12+(Y142+Y1021)*Y992/24-Y203*Y992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:Y142,$N1021:Y1021)*Z992/12+(Z142+Z1021)*Z992/24-Z203*Z992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:Z142,$N1021:Z1021)*AA992/12+(AA142+AA1021)*AA992/24-AA203*AA992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AA142,$N1021:AA1021)*AB992/12+(AB142+AB1021)*AB992/24-AB203*AB992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AB142,$N1021:AB1021)*AC992/12+(AC142+AC1021)*AC992/24-AC203*AC992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AC142,$N1021:AC1021)*AD992/12+(AD142+AD1021)*AD992/24-AD203*AD992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AD142,$N1021:AD1021)*AE992/12+(AE142+AE1021)*AE992/24-AE203*AE992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AE142,$N1021:AE1021)*AF992/12+(AF142+AF1021)*AF992/24-AF203*AF992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AF142,$N1021:AF1021)*AG992/12+(AG142+AG1021)*AG992/24-AG203*AG992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AG142,$N1021:AG1021)*AH992/12+(AH142+AH1021)*AH992/24-AH203*AH992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AH142,$N1021:AH1021)*AI992/12+(AI142+AI1021)*AI992/24-AI203*AI992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AI142,$N1021:AI1021)*AJ992/12+(AJ142+AJ1021)*AJ992/24-AJ203*AJ992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AJ142,$N1021:AJ1021)*AK992/12+(AK142+AK1021)*AK992/24-AK203*AK992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AK142,$N1021:AK1021)*AL992/12+(AL142+AL1021)*AL992/24-AL203*AL992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AL142,$N1021:AL1021)*AM992/12+(AM142+AM1021)*AM992/24-AM203*AM992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AM142,$N1021:AM1021)*AN992/12+(AN142+AN1021)*AN992/24-AN203*AN992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AN142,$N1021:AN1021)*AO992/12+(AO142+AO1021)*AO992/24-AO203*AO992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AO142,$N1021:AO1021)*AP992/12+(AP142+AP1021)*AP992/24-AP203*AP992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AP142,$N1021:AP1021)*AQ992/12+(AQ142+AQ1021)*AQ992/24-AQ203*AQ992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AQ142,$N1021:AQ1021)*AR992/12+(AR142+AR1021)*AR992/24-AR203*AR992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AR142,$N1021:AR1021)*AS992/12+(AS142+AS1021)*AS992/24-AS203*AS992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AS142,$N1021:AS1021)*AT992/12+(AT142+AT1021)*AT992/24-AT203*AT992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AT142,$N1021:AT1021)*AU992/12+(AU142+AU1021)*AU992/24-AU203*AU992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AU142,$N1021:AU1021)*AV992/12+(AV142+AV1021)*AV992/24-AV203*AV992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AV142,$N1021:AV1021)*AW992/12+(AW142+AW1021)*AW992/24-AW203*AW992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AW142,$N1021:AW1021)*AX992/12+(AX142+AX1021)*AX992/24-AX203*AX992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AX142,$N1021:AX1021)*AY992/12+(AY142+AY1021)*AY992/24-AY203*AY992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AY142,$N1021:AY1021)*AZ992/12+(AZ142+AZ1021)*AZ992/24-AZ203*AZ992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:AZ142,$N1021:AZ1021)*BA992/12+(BA142+BA1021)*BA992/24-BA203*BA992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BA142,$N1021:BA1021)*BB992/12+(BB142+BB1021)*BB992/24-BB203*BB992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BB142,$N1021:BB1021)*BC992/12+(BC142+BC1021)*BC992/24-BC203*BC992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BC142,$N1021:BC1021)*BD992/12+(BD142+BD1021)*BD992/24-BD203*BD992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BD142,$N1021:BD1021)*BE992/12+(BE142+BE1021)*BE992/24-BE203*BE992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BE142,$N1021:BE1021)*BF992/12+(BF142+BF1021)*BF992/24-BF203*BF992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BF142,$N1021:BF1021)*BG992/12+(BG142+BG1021)*BG992/24-BG203*BG992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BG142,$N1021:BG1021)*BH992/12+(BH142+BH1021)*BH992/24-BH203*BH992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BH142,$N1021:BH1021)*BI992/12+(BI142+BI1021)*BI992/24-BI203*BI992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BI142,$N1021:BI1021)*BJ992/12+(BJ142+BJ1021)*BJ992/24-BJ203*BJ992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BJ142,$N1021:BJ1021)*BK992/12+(BK142+BK1021)*BK992/24-BK203*BK992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BK142,$N1021:BK1021)*BL992/12+(BL142+BL1021)*BL992/24-BL203*BL992/24*0)*($F435>=5)","v":0},{"$f":"(SUM($N142:BL142,$N1021:BL1021)*BM992/12+(BM142+BM1021)*BM992/24-BM203*BM992/24*0)*($F435>=5)","v":0}]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N143:N143,$N1022:N1022)*O993/12+(O143+O1022)*O993/24-O204*O993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:O143,$N1022:O1022)*P993/12+(P143+P1022)*P993/24-P204*P993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:P143,$N1022:P1022)*Q993/12+(Q143+Q1022)*Q993/24-Q204*Q993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:Q143,$N1022:Q1022)*R993/12+(R143+R1022)*R993/24-R204*R993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:R143,$N1022:R1022)*S993/12+(S143+S1022)*S993/24-S204*S993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:S143,$N1022:S1022)*T993/12+(T143+T1022)*T993/24-T204*T993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:T143,$N1022:T1022)*U993/12+(U143+U1022)*U993/24-U204*U993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:U143,$N1022:U1022)*V993/12+(V143+V1022)*V993/24-V204*V993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:V143,$N1022:V1022)*W993/12+(W143+W1022)*W993/24-W204*W993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:W143,$N1022:W1022)*X993/12+(X143+X1022)*X993/24-X204*X993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:X143,$N1022:X1022)*Y993/12+(Y143+Y1022)*Y993/24-Y204*Y993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:Y143,$N1022:Y1022)*Z993/12+(Z143+Z1022)*Z993/24-Z204*Z993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:Z143,$N1022:Z1022)*AA993/12+(AA143+AA1022)*AA993/24-AA204*AA993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AA143,$N1022:AA1022)*AB993/12+(AB143+AB1022)*AB993/24-AB204*AB993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AB143,$N1022:AB1022)*AC993/12+(AC143+AC1022)*AC993/24-AC204*AC993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AC143,$N1022:AC1022)*AD993/12+(AD143+AD1022)*AD993/24-AD204*AD993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AD143,$N1022:AD1022)*AE993/12+(AE143+AE1022)*AE993/24-AE204*AE993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AE143,$N1022:AE1022)*AF993/12+(AF143+AF1022)*AF993/24-AF204*AF993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AF143,$N1022:AF1022)*AG993/12+(AG143+AG1022)*AG993/24-AG204*AG993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AG143,$N1022:AG1022)*AH993/12+(AH143+AH1022)*AH993/24-AH204*AH993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AH143,$N1022:AH1022)*AI993/12+(AI143+AI1022)*AI993/24-AI204*AI993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AI143,$N1022:AI1022)*AJ993/12+(AJ143+AJ1022)*AJ993/24-AJ204*AJ993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AJ143,$N1022:AJ1022)*AK993/12+(AK143+AK1022)*AK993/24-AK204*AK993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AK143,$N1022:AK1022)*AL993/12+(AL143+AL1022)*AL993/24-AL204*AL993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AL143,$N1022:AL1022)*AM993/12+(AM143+AM1022)*AM993/24-AM204*AM993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AM143,$N1022:AM1022)*AN993/12+(AN143+AN1022)*AN993/24-AN204*AN993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AN143,$N1022:AN1022)*AO993/12+(AO143+AO1022)*AO993/24-AO204*AO993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AO143,$N1022:AO1022)*AP993/12+(AP143+AP1022)*AP993/24-AP204*AP993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AP143,$N1022:AP1022)*AQ993/12+(AQ143+AQ1022)*AQ993/24-AQ204*AQ993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AQ143,$N1022:AQ1022)*AR993/12+(AR143+AR1022)*AR993/24-AR204*AR993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AR143,$N1022:AR1022)*AS993/12+(AS143+AS1022)*AS993/24-AS204*AS993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AS143,$N1022:AS1022)*AT993/12+(AT143+AT1022)*AT993/24-AT204*AT993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AT143,$N1022:AT1022)*AU993/12+(AU143+AU1022)*AU993/24-AU204*AU993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AU143,$N1022:AU1022)*AV993/12+(AV143+AV1022)*AV993/24-AV204*AV993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AV143,$N1022:AV1022)*AW993/12+(AW143+AW1022)*AW993/24-AW204*AW993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AW143,$N1022:AW1022)*AX993/12+(AX143+AX1022)*AX993/24-AX204*AX993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AX143,$N1022:AX1022)*AY993/12+(AY143+AY1022)*AY993/24-AY204*AY993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AY143,$N1022:AY1022)*AZ993/12+(AZ143+AZ1022)*AZ993/24-AZ204*AZ993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:AZ143,$N1022:AZ1022)*BA993/12+(BA143+BA1022)*BA993/24-BA204*BA993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BA143,$N1022:BA1022)*BB993/12+(BB143+BB1022)*BB993/24-BB204*BB993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BB143,$N1022:BB1022)*BC993/12+(BC143+BC1022)*BC993/24-BC204*BC993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BC143,$N1022:BC1022)*BD993/12+(BD143+BD1022)*BD993/24-BD204*BD993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BD143,$N1022:BD1022)*BE993/12+(BE143+BE1022)*BE993/24-BE204*BE993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BE143,$N1022:BE1022)*BF993/12+(BF143+BF1022)*BF993/24-BF204*BF993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BF143,$N1022:BF1022)*BG993/12+(BG143+BG1022)*BG993/24-BG204*BG993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BG143,$N1022:BG1022)*BH993/12+(BH143+BH1022)*BH993/24-BH204*BH993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BH143,$N1022:BH1022)*BI993/12+(BI143+BI1022)*BI993/24-BI204*BI993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BI143,$N1022:BI1022)*BJ993/12+(BJ143+BJ1022)*BJ993/24-BJ204*BJ993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BJ143,$N1022:BJ1022)*BK993/12+(BK143+BK1022)*BK993/24-BK204*BK993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BK143,$N1022:BK1022)*BL993/12+(BL143+BL1022)*BL993/24-BL204*BL993/24*0)*($F436>=5)","v":0},{"$f":"(SUM($N143:BL143,$N1022:BL1022)*BM993/12+(BM143+BM1022)*BM993/24-BM204*BM993/24*0)*($F436>=5)","v":0}]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N144:N144,$N1023:N1023)*O994/12+(O144+O1023)*O994/24-O205*O994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:O144,$N1023:O1023)*P994/12+(P144+P1023)*P994/24-P205*P994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:P144,$N1023:P1023)*Q994/12+(Q144+Q1023)*Q994/24-Q205*Q994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:Q144,$N1023:Q1023)*R994/12+(R144+R1023)*R994/24-R205*R994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:R144,$N1023:R1023)*S994/12+(S144+S1023)*S994/24-S205*S994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:S144,$N1023:S1023)*T994/12+(T144+T1023)*T994/24-T205*T994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:T144,$N1023:T1023)*U994/12+(U144+U1023)*U994/24-U205*U994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:U144,$N1023:U1023)*V994/12+(V144+V1023)*V994/24-V205*V994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:V144,$N1023:V1023)*W994/12+(W144+W1023)*W994/24-W205*W994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:W144,$N1023:W1023)*X994/12+(X144+X1023)*X994/24-X205*X994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:X144,$N1023:X1023)*Y994/12+(Y144+Y1023)*Y994/24-Y205*Y994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:Y144,$N1023:Y1023)*Z994/12+(Z144+Z1023)*Z994/24-Z205*Z994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:Z144,$N1023:Z1023)*AA994/12+(AA144+AA1023)*AA994/24-AA205*AA994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AA144,$N1023:AA1023)*AB994/12+(AB144+AB1023)*AB994/24-AB205*AB994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AB144,$N1023:AB1023)*AC994/12+(AC144+AC1023)*AC994/24-AC205*AC994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AC144,$N1023:AC1023)*AD994/12+(AD144+AD1023)*AD994/24-AD205*AD994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AD144,$N1023:AD1023)*AE994/12+(AE144+AE1023)*AE994/24-AE205*AE994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AE144,$N1023:AE1023)*AF994/12+(AF144+AF1023)*AF994/24-AF205*AF994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AF144,$N1023:AF1023)*AG994/12+(AG144+AG1023)*AG994/24-AG205*AG994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AG144,$N1023:AG1023)*AH994/12+(AH144+AH1023)*AH994/24-AH205*AH994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AH144,$N1023:AH1023)*AI994/12+(AI144+AI1023)*AI994/24-AI205*AI994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AI144,$N1023:AI1023)*AJ994/12+(AJ144+AJ1023)*AJ994/24-AJ205*AJ994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AJ144,$N1023:AJ1023)*AK994/12+(AK144+AK1023)*AK994/24-AK205*AK994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AK144,$N1023:AK1023)*AL994/12+(AL144+AL1023)*AL994/24-AL205*AL994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AL144,$N1023:AL1023)*AM994/12+(AM144+AM1023)*AM994/24-AM205*AM994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AM144,$N1023:AM1023)*AN994/12+(AN144+AN1023)*AN994/24-AN205*AN994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AN144,$N1023:AN1023)*AO994/12+(AO144+AO1023)*AO994/24-AO205*AO994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AO144,$N1023:AO1023)*AP994/12+(AP144+AP1023)*AP994/24-AP205*AP994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AP144,$N1023:AP1023)*AQ994/12+(AQ144+AQ1023)*AQ994/24-AQ205*AQ994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AQ144,$N1023:AQ1023)*AR994/12+(AR144+AR1023)*AR994/24-AR205*AR994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AR144,$N1023:AR1023)*AS994/12+(AS144+AS1023)*AS994/24-AS205*AS994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AS144,$N1023:AS1023)*AT994/12+(AT144+AT1023)*AT994/24-AT205*AT994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AT144,$N1023:AT1023)*AU994/12+(AU144+AU1023)*AU994/24-AU205*AU994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AU144,$N1023:AU1023)*AV994/12+(AV144+AV1023)*AV994/24-AV205*AV994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AV144,$N1023:AV1023)*AW994/12+(AW144+AW1023)*AW994/24-AW205*AW994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AW144,$N1023:AW1023)*AX994/12+(AX144+AX1023)*AX994/24-AX205*AX994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AX144,$N1023:AX1023)*AY994/12+(AY144+AY1023)*AY994/24-AY205*AY994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AY144,$N1023:AY1023)*AZ994/12+(AZ144+AZ1023)*AZ994/24-AZ205*AZ994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:AZ144,$N1023:AZ1023)*BA994/12+(BA144+BA1023)*BA994/24-BA205*BA994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BA144,$N1023:BA1023)*BB994/12+(BB144+BB1023)*BB994/24-BB205*BB994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BB144,$N1023:BB1023)*BC994/12+(BC144+BC1023)*BC994/24-BC205*BC994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BC144,$N1023:BC1023)*BD994/12+(BD144+BD1023)*BD994/24-BD205*BD994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BD144,$N1023:BD1023)*BE994/12+(BE144+BE1023)*BE994/24-BE205*BE994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BE144,$N1023:BE1023)*BF994/12+(BF144+BF1023)*BF994/24-BF205*BF994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BF144,$N1023:BF1023)*BG994/12+(BG144+BG1023)*BG994/24-BG205*BG994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BG144,$N1023:BG1023)*BH994/12+(BH144+BH1023)*BH994/24-BH205*BH994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BH144,$N1023:BH1023)*BI994/12+(BI144+BI1023)*BI994/24-BI205*BI994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BI144,$N1023:BI1023)*BJ994/12+(BJ144+BJ1023)*BJ994/24-BJ205*BJ994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BJ144,$N1023:BJ1023)*BK994/12+(BK144+BK1023)*BK994/24-BK205*BK994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BK144,$N1023:BK1023)*BL994/12+(BL144+BL1023)*BL994/24-BL205*BL994/24*0)*($F437>=5)","v":0},{"$f":"(SUM($N144:BL144,$N1023:BL1023)*BM994/12+(BM144+BM1023)*BM994/24-BM205*BM994/24*0)*($F437>=5)","v":0}]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N145:N145,$N1024:N1024)*O995/12+(O145+O1024)*O995/24-O206*O995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:O145,$N1024:O1024)*P995/12+(P145+P1024)*P995/24-P206*P995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:P145,$N1024:P1024)*Q995/12+(Q145+Q1024)*Q995/24-Q206*Q995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:Q145,$N1024:Q1024)*R995/12+(R145+R1024)*R995/24-R206*R995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:R145,$N1024:R1024)*S995/12+(S145+S1024)*S995/24-S206*S995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:S145,$N1024:S1024)*T995/12+(T145+T1024)*T995/24-T206*T995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:T145,$N1024:T1024)*U995/12+(U145+U1024)*U995/24-U206*U995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:U145,$N1024:U1024)*V995/12+(V145+V1024)*V995/24-V206*V995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:V145,$N1024:V1024)*W995/12+(W145+W1024)*W995/24-W206*W995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:W145,$N1024:W1024)*X995/12+(X145+X1024)*X995/24-X206*X995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:X145,$N1024:X1024)*Y995/12+(Y145+Y1024)*Y995/24-Y206*Y995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:Y145,$N1024:Y1024)*Z995/12+(Z145+Z1024)*Z995/24-Z206*Z995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:Z145,$N1024:Z1024)*AA995/12+(AA145+AA1024)*AA995/24-AA206*AA995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AA145,$N1024:AA1024)*AB995/12+(AB145+AB1024)*AB995/24-AB206*AB995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AB145,$N1024:AB1024)*AC995/12+(AC145+AC1024)*AC995/24-AC206*AC995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AC145,$N1024:AC1024)*AD995/12+(AD145+AD1024)*AD995/24-AD206*AD995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AD145,$N1024:AD1024)*AE995/12+(AE145+AE1024)*AE995/24-AE206*AE995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AE145,$N1024:AE1024)*AF995/12+(AF145+AF1024)*AF995/24-AF206*AF995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AF145,$N1024:AF1024)*AG995/12+(AG145+AG1024)*AG995/24-AG206*AG995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AG145,$N1024:AG1024)*AH995/12+(AH145+AH1024)*AH995/24-AH206*AH995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AH145,$N1024:AH1024)*AI995/12+(AI145+AI1024)*AI995/24-AI206*AI995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AI145,$N1024:AI1024)*AJ995/12+(AJ145+AJ1024)*AJ995/24-AJ206*AJ995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AJ145,$N1024:AJ1024)*AK995/12+(AK145+AK1024)*AK995/24-AK206*AK995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AK145,$N1024:AK1024)*AL995/12+(AL145+AL1024)*AL995/24-AL206*AL995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AL145,$N1024:AL1024)*AM995/12+(AM145+AM1024)*AM995/24-AM206*AM995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AM145,$N1024:AM1024)*AN995/12+(AN145+AN1024)*AN995/24-AN206*AN995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AN145,$N1024:AN1024)*AO995/12+(AO145+AO1024)*AO995/24-AO206*AO995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AO145,$N1024:AO1024)*AP995/12+(AP145+AP1024)*AP995/24-AP206*AP995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AP145,$N1024:AP1024)*AQ995/12+(AQ145+AQ1024)*AQ995/24-AQ206*AQ995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AQ145,$N1024:AQ1024)*AR995/12+(AR145+AR1024)*AR995/24-AR206*AR995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AR145,$N1024:AR1024)*AS995/12+(AS145+AS1024)*AS995/24-AS206*AS995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AS145,$N1024:AS1024)*AT995/12+(AT145+AT1024)*AT995/24-AT206*AT995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AT145,$N1024:AT1024)*AU995/12+(AU145+AU1024)*AU995/24-AU206*AU995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AU145,$N1024:AU1024)*AV995/12+(AV145+AV1024)*AV995/24-AV206*AV995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AV145,$N1024:AV1024)*AW995/12+(AW145+AW1024)*AW995/24-AW206*AW995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AW145,$N1024:AW1024)*AX995/12+(AX145+AX1024)*AX995/24-AX206*AX995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AX145,$N1024:AX1024)*AY995/12+(AY145+AY1024)*AY995/24-AY206*AY995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AY145,$N1024:AY1024)*AZ995/12+(AZ145+AZ1024)*AZ995/24-AZ206*AZ995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:AZ145,$N1024:AZ1024)*BA995/12+(BA145+BA1024)*BA995/24-BA206*BA995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BA145,$N1024:BA1024)*BB995/12+(BB145+BB1024)*BB995/24-BB206*BB995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BB145,$N1024:BB1024)*BC995/12+(BC145+BC1024)*BC995/24-BC206*BC995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BC145,$N1024:BC1024)*BD995/12+(BD145+BD1024)*BD995/24-BD206*BD995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BD145,$N1024:BD1024)*BE995/12+(BE145+BE1024)*BE995/24-BE206*BE995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BE145,$N1024:BE1024)*BF995/12+(BF145+BF1024)*BF995/24-BF206*BF995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BF145,$N1024:BF1024)*BG995/12+(BG145+BG1024)*BG995/24-BG206*BG995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BG145,$N1024:BG1024)*BH995/12+(BH145+BH1024)*BH995/24-BH206*BH995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BH145,$N1024:BH1024)*BI995/12+(BI145+BI1024)*BI995/24-BI206*BI995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BI145,$N1024:BI1024)*BJ995/12+(BJ145+BJ1024)*BJ995/24-BJ206*BJ995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BJ145,$N1024:BJ1024)*BK995/12+(BK145+BK1024)*BK995/24-BK206*BK995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BK145,$N1024:BK1024)*BL995/12+(BL145+BL1024)*BL995/24-BL206*BL995/24*0)*($F438>=5)","v":0},{"$f":"(SUM($N145:BL145,$N1024:BL1024)*BM995/12+(BM145+BM1024)*BM995/24-BM206*BM995/24*0)*($F438>=5)","v":0}]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N146:N146,$N1025:N1025)*O996/12+(O146+O1025)*O996/24-O207*O996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:O146,$N1025:O1025)*P996/12+(P146+P1025)*P996/24-P207*P996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:P146,$N1025:P1025)*Q996/12+(Q146+Q1025)*Q996/24-Q207*Q996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:Q146,$N1025:Q1025)*R996/12+(R146+R1025)*R996/24-R207*R996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:R146,$N1025:R1025)*S996/12+(S146+S1025)*S996/24-S207*S996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:S146,$N1025:S1025)*T996/12+(T146+T1025)*T996/24-T207*T996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:T146,$N1025:T1025)*U996/12+(U146+U1025)*U996/24-U207*U996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:U146,$N1025:U1025)*V996/12+(V146+V1025)*V996/24-V207*V996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:V146,$N1025:V1025)*W996/12+(W146+W1025)*W996/24-W207*W996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:W146,$N1025:W1025)*X996/12+(X146+X1025)*X996/24-X207*X996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:X146,$N1025:X1025)*Y996/12+(Y146+Y1025)*Y996/24-Y207*Y996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:Y146,$N1025:Y1025)*Z996/12+(Z146+Z1025)*Z996/24-Z207*Z996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:Z146,$N1025:Z1025)*AA996/12+(AA146+AA1025)*AA996/24-AA207*AA996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AA146,$N1025:AA1025)*AB996/12+(AB146+AB1025)*AB996/24-AB207*AB996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AB146,$N1025:AB1025)*AC996/12+(AC146+AC1025)*AC996/24-AC207*AC996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AC146,$N1025:AC1025)*AD996/12+(AD146+AD1025)*AD996/24-AD207*AD996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AD146,$N1025:AD1025)*AE996/12+(AE146+AE1025)*AE996/24-AE207*AE996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AE146,$N1025:AE1025)*AF996/12+(AF146+AF1025)*AF996/24-AF207*AF996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AF146,$N1025:AF1025)*AG996/12+(AG146+AG1025)*AG996/24-AG207*AG996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AG146,$N1025:AG1025)*AH996/12+(AH146+AH1025)*AH996/24-AH207*AH996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AH146,$N1025:AH1025)*AI996/12+(AI146+AI1025)*AI996/24-AI207*AI996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AI146,$N1025:AI1025)*AJ996/12+(AJ146+AJ1025)*AJ996/24-AJ207*AJ996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AJ146,$N1025:AJ1025)*AK996/12+(AK146+AK1025)*AK996/24-AK207*AK996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AK146,$N1025:AK1025)*AL996/12+(AL146+AL1025)*AL996/24-AL207*AL996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AL146,$N1025:AL1025)*AM996/12+(AM146+AM1025)*AM996/24-AM207*AM996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AM146,$N1025:AM1025)*AN996/12+(AN146+AN1025)*AN996/24-AN207*AN996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AN146,$N1025:AN1025)*AO996/12+(AO146+AO1025)*AO996/24-AO207*AO996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AO146,$N1025:AO1025)*AP996/12+(AP146+AP1025)*AP996/24-AP207*AP996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AP146,$N1025:AP1025)*AQ996/12+(AQ146+AQ1025)*AQ996/24-AQ207*AQ996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AQ146,$N1025:AQ1025)*AR996/12+(AR146+AR1025)*AR996/24-AR207*AR996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AR146,$N1025:AR1025)*AS996/12+(AS146+AS1025)*AS996/24-AS207*AS996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AS146,$N1025:AS1025)*AT996/12+(AT146+AT1025)*AT996/24-AT207*AT996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AT146,$N1025:AT1025)*AU996/12+(AU146+AU1025)*AU996/24-AU207*AU996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AU146,$N1025:AU1025)*AV996/12+(AV146+AV1025)*AV996/24-AV207*AV996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AV146,$N1025:AV1025)*AW996/12+(AW146+AW1025)*AW996/24-AW207*AW996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AW146,$N1025:AW1025)*AX996/12+(AX146+AX1025)*AX996/24-AX207*AX996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AX146,$N1025:AX1025)*AY996/12+(AY146+AY1025)*AY996/24-AY207*AY996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AY146,$N1025:AY1025)*AZ996/12+(AZ146+AZ1025)*AZ996/24-AZ207*AZ996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:AZ146,$N1025:AZ1025)*BA996/12+(BA146+BA1025)*BA996/24-BA207*BA996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BA146,$N1025:BA1025)*BB996/12+(BB146+BB1025)*BB996/24-BB207*BB996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BB146,$N1025:BB1025)*BC996/12+(BC146+BC1025)*BC996/24-BC207*BC996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BC146,$N1025:BC1025)*BD996/12+(BD146+BD1025)*BD996/24-BD207*BD996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BD146,$N1025:BD1025)*BE996/12+(BE146+BE1025)*BE996/24-BE207*BE996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BE146,$N1025:BE1025)*BF996/12+(BF146+BF1025)*BF996/24-BF207*BF996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BF146,$N1025:BF1025)*BG996/12+(BG146+BG1025)*BG996/24-BG207*BG996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BG146,$N1025:BG1025)*BH996/12+(BH146+BH1025)*BH996/24-BH207*BH996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BH146,$N1025:BH1025)*BI996/12+(BI146+BI1025)*BI996/24-BI207*BI996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BI146,$N1025:BI1025)*BJ996/12+(BJ146+BJ1025)*BJ996/24-BJ207*BJ996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BJ146,$N1025:BJ1025)*BK996/12+(BK146+BK1025)*BK996/24-BK207*BK996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BK146,$N1025:BK1025)*BL996/12+(BL146+BL1025)*BL996/24-BL207*BL996/24*0)*($F439>=5)","v":0},{"$f":"(SUM($N146:BL146,$N1025:BL1025)*BM996/12+(BM146+BM1025)*BM996/24-BM207*BM996/24*0)*($F439>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D414","v":"Total Average CWIP"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O415:O439)","v":0},{"$f":"SUM(P415:P439)","v":0},{"$f":"SUM(Q415:Q439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[null,null,{"$f":"C446+1","v":1},{"$f":"INDEX(D$64:D$88,$C447,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C447,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,{"$f":"SUMPRODUCT(O447:BM447,$O$12:$BM$12)","v":47896.38569621522},{"$f":"SUM(O447:BM447)","v":61192.389138192004},null,null,{"$f":"O386*$H447*$I447","v":13291.678881},11298.595300200001,9319.8878089200007,7709.2082093520003,6236.5390691760012,4867.3777735439999,3705.2321670000006,2646.5944049999994,1587.9566429999998,529.31888099999958,-1.00036596646369E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,{"$f":"AU386*$H447*$I447","v":-1.6645031473139226E-12},-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12]
[null,null,{"$f":"C447+1","v":2},{"$f":"INDEX(D$64:D$88,$C448,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,{"$f":"SUMPRODUCT(O448:BM448,$O$12:$BM$12)","v":0},{"$f":"SUM(O448:BM448)","v":0},null,null,{"$f":"O387*$H448*$I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU387*$H448*$I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O388*$H449*$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,{"$f":"AU388*$H449*$I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O389*$H450*$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,{"$f":"AU389*$H450*$I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O390*$H451*$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,{"$f":"AU390*$H451*$I451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O391*$H452*$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,{"$f":"AU391*$H452*$I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O392*$H453*$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,{"$f":"AU392*$H453*$I453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O393*$H454*$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,{"$f":"AU393*$H454*$I454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O394*$H455*$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,{"$f":"AU394*$H455*$I455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O395*$H456*$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,{"$f":"AU395*$H456*$I456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O396*$H457*$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,{"$f":"AU396*$H457*$I457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O397*$H458*$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,{"$f":"AU397*$H458*$I458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O398*$H459*$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,{"$f":"AU398*$H459*$I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O399*$H460*$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,{"$f":"AU399*$H460*$I460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O400*$H461*$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,{"$f":"AU400*$H461*$I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O401*$H462*$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,{"$f":"AU401*$H462*$I462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O402*$H463*$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,{"$f":"AU402*$H463*$I463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O403*$H464*$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,{"$f":"AU403*$H464*$I464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O404*$H465*$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,{"$f":"AU404*$H465*$I465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O405*$H466*$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,{"$f":"AU405*$H466*$I466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O406*$H467*$I467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU406*$H467*$I467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O407*$H468*$I468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU407*$H468*$I468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O408*$H469*$I469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU408*$H469*$I469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O409*$H470*$I470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU409*$H470*$I470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,0,0,null,null,{"$f":"O410*$H471*$I471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU410*$H471*$I471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D446","v":"Total Interest Expense"},null,null,null,null,null,null,47896.38569621522,61192.389138192004,null,null,{"$f":"SUM(O447:O471)","v":13291.678881},11298.595300200001,9319.8878089200007,7709.2082093520003,6236.5390691760012,4867.3777735439999,3705.2321670000006,2646.5944049999994,1587.9566429999998,529.31888099999958,-1.00036596646369E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,{"$f":"SUM(AU447:AU471)","v":-1.6645031473139226E-12},-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12,-1.6645031473139226E-12]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[null,null,{"$f":"C475+1","v":1},{"$f":"INDEX(D$64:D$88,$C476,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C476,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,{"$f":"SUMPRODUCT(O476:BM476,$O$12:$BM$12)","v":213386.22766241382},{"$f":"SUM(O476:BM476)","v":272622.09642848006},null,null,{"$f":"O386*$H476*$I476","v":59216.602139999995},50337.088987999996,41521.623664800005,34345.782758879999,27784.801009440002,21684.963627359997,16507.414979999998,11791.010699999997,7074.6064199999973,2358.2021399999981,-4.4567939054829254E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,{"$f":"AU386*$H476*$I476","v":-7.4156336093977864E-12},-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12]
[null,null,{"$f":"C476+1","v":2},{"$f":"INDEX(D$64:D$88,$C477,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,{"$f":"SUMPRODUCT(O477:BM477,$O$12:$BM$12)","v":0},{"$f":"SUM(O477:BM477)","v":0},null,null,{"$f":"O387*$H477*$I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU387*$H477*$I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O388*$H478*$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,{"$f":"AU388*$H478*$I478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O389*$H479*$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,{"$f":"AU389*$H479*$I479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O390*$H480*$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,{"$f":"AU390*$H480*$I480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O391*$H481*$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,{"$f":"AU391*$H481*$I481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O392*$H482*$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,{"$f":"AU392*$H482*$I482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O393*$H483*$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,{"$f":"AU393*$H483*$I483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O394*$H484*$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,{"$f":"AU394*$H484*$I484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O395*$H485*$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,{"$f":"AU395*$H485*$I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O396*$H486*$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,{"$f":"AU396*$H486*$I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O397*$H487*$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,{"$f":"AU397*$H487*$I487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O398*$H488*$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,{"$f":"AU398*$H488*$I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O399*$H489*$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,{"$f":"AU399*$H489*$I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O400*$H490*$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,{"$f":"AU400*$H490*$I490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O401*$H491*$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,{"$f":"AU401*$H491*$I491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O402*$H492*$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,{"$f":"AU402*$H492*$I492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O403*$H493*$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,{"$f":"AU403*$H493*$I493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O404*$H494*$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,{"$f":"AU404*$H494*$I494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O405*$H495*$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,{"$f":"AU405*$H495*$I495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O406*$H496*$I496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU406*$H496*$I496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O407*$H497*$I497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU407*$H497*$I497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O408*$H498*$I498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU408*$H498*$I498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O409*$H499*$I499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU409*$H499*$I499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.106},null,0,0,null,null,{"$f":"O410*$H500*$I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU410*$H500*$I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D475","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,213386.22766241382,272622.09642848006,null,null,{"$f":"SUM(O476:O500)","v":59216.602139999995},50337.088987999996,41521.623664800005,34345.782758879999,27784.801009440002,21684.963627359997,16507.414979999998,11791.010699999997,7074.6064199999973,2358.2021399999981,-4.4567939054829254E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,{"$f":"SUM(AU476:AU500)","v":-7.4156336093977864E-12},-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12,-7.4156336093977864E-12]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[null,null,{"$f":"C504+1","v":1},{"$f":"INDEX(D$64:D$88,$C505,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C505,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O505:BM505,$O$12:$BM$12)","v":72443.559575432024},{"$f":"SUM(O505:BM505)","v":92553.841457100338},null,null,{"$f":"O476*(1/(1-$H505)-1)","v":20103.740958251958},{"$f":"P476*(1/(1-$H505)-1)","v":17089.190548534723},14096.384057120837,11660.2218742725,9432.8013071362511,7361.9369517840614,5604.185019999999,4002.9892999999988,2401.7935799999991,800.59785999999929,-1.513059293208288E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12]
[null,null,{"$f":"C505+1","v":2},{"$f":"INDEX(D$64:D$88,$C506,1)","v":"O&M"},"Operating Expense",2,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O506:BM506,$O$12:$BM$12)","v":0},{"$f":"SUM(O506:BM506)","v":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,3,"…","Operating Expense",2,null,0.25345000000000001,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,4,"…","Operating Savings",1,null,0.25345000000000001,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,5,"…","Operating Expense",2,null,0.25345000000000001,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,6,"…","Operating Expense",2,null,0.25345000000000001,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,7,"…","Operating Expense",2,null,0.25345000000000001,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,8,"…","Operating Expense",2,null,0.25345000000000001,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,9,"…","Operating Expense",2,null,0.25345000000000001,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,10,"…","Operating Expense",2,null,0.25345000000000001,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,11,"…","Operating Expense",2,null,0.25345000000000001,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,12,"…","Operating Expense",2,null,0.25345000000000001,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,13,"…","Operating Expense",2,null,0.25345000000000001,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,14,"…","Operating Expense",2,null,0.25345000000000001,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,15,"…","Operating Expense",2,null,0.25345000000000001,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,16,"…","Operating Expense",2,null,0.25345000000000001,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,17,"…","Operating Expense",2,null,0.25345000000000001,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,18,"…","Operating Expense",2,null,0.25345000000000001,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,19,"…","Operating Expense",2,null,0.25345000000000001,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,20,"…","Operating Expense",2,null,0.25345000000000001,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,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O496*(1/(1-$H525)-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,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O497*(1/(1-$H526)-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,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O498*(1/(1-$H527)-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,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O499*(1/(1-$H528)-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,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O500*(1/(1-$H529)-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,{"$f":"\"Total \"&D504","v":"Total Income Tax"},null,null,null,null,null,null,72443.559575432024,92553.841457100338,null,null,{"$f":"SUM(O505:O529)","v":20103.740958251958},17089.190548534723,14096.384057120837,11660.2218742725,9432.8013071362511,7361.9369517840614,5604.185019999999,4002.9892999999988,2401.7935799999991,800.59785999999929,-1.513059293208288E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,{"$f":"SUM(AU505:AU529)","v":-2.517570609204834E-12},-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12,-2.517570609204834E-12]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[null,null,{"$f":"C533+1","v":1},{"$f":"INDEX(D$64:D$88,$C534,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C534,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,{"$f":"SUMPRODUCT(O534:BM534,$O$12:$BM$12)","v":333726.17293406109},{"$f":"SUM(O534:BM534)","v":426368.32702377229},null,null,{"$f":"O447+O476+O505","v":92612.021979251964},{"$f":"P447+P476+P505","v":78724.874836734729},64937.89553084084,53715.212842504501,43454.141385752257,33914.278352688059,25816.832167,18440.594404999996,11064.356642999997,3688.1188809999971,-6.9702191651549037E-12,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[null,null,{"$f":"C534+1","v":2},{"$f":"INDEX(D$64:D$88,$C535,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,{"$f":"SUMPRODUCT(O535:BM535,$O$12:$BM$12)","v":0},{"$f":"SUM(O535:BM535)","v":0},null,null,{"$f":"O448+O477+O506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O449+O478+O507","v":0},{"$f":"P449+P478+P507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,5,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,6,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,7,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,8,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,9,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,10,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,11,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,12,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,13,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,14,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,15,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,16,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,17,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,18,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,19,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,20,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$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,21,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O467+O496+O525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O468+O497+O526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O469+O498+O527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O470+O499+O528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.0988043367758355},null,null,0,0,null,null,{"$f":"O471+O500+O529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D533","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,333726.17293406109,426368.32702377229,null,null,{"$f":"SUM(O534:O558)","v":92612.021979251964},78724.874836734729,64937.89553084084,53715.212842504501,43454.141385752257,33914.278352688059,25816.832167,18440.594404999996,11064.356642999997,3688.1188809999971,-6.9702191651549037E-12,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,{"$f":"SUM(AU534:AU558)","v":-1.1597707365916542E-11},-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11,-1.1597707365916542E-11]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O$386:O$410,$H$534:$H$558)-O559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AU$386:AU$410,$H$534:$H$558)-AU559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD","Capitalized Interest"]
[null,null,{"$f":"C568+1","v":1},{"$f":"INDEX(D$64:D$88,$C569,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C569,1)","v":"Capital"},4,null,{"$f":"YEAR(I569)","v":2022},{"$f":"I183","v":"2022-01-01"},{"$f":"L1088","v":0},{"$f":"SUMPRODUCT(O569:BM569,$O$12:$BM$12)","v":931304.74753316026},{"$f":"SUM(O569:BM569)","v":1000000},null,null,{"$f":"(SUM($N122:O122)-SUM($N569:N569)+$J569)*IF($F569>=5,O$10>=YEAR($I569),1)*($F569>=3)","v":1000000},{"$f":"(SUM($N122:P122)-SUM($N569:O569)+$J569)*IF($F569>=5,P$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N569:P569)+$J569)*IF($F569>=5,Q$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N569:Q569)+$J569)*IF($F569>=5,R$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N569:R569)+$J569)*IF($F569>=5,S$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N569:S569)+$J569)*IF($F569>=5,T$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N569:T569)+$J569)*IF($F569>=5,U$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N569:U569)+$J569)*IF($F569>=5,V$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N569:V569)+$J569)*IF($F569>=5,W$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N569:W569)+$J569)*IF($F569>=5,X$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N569:X569)+$J569)*IF($F569>=5,Y$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N569:Y569)+$J569)*IF($F569>=5,Z$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N569:Z569)+$J569)*IF($F569>=5,AA$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N569:AA569)+$J569)*IF($F569>=5,AB$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N569:AB569)+$J569)*IF($F569>=5,AC$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N569:AC569)+$J569)*IF($F569>=5,AD$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N569:AD569)+$J569)*IF($F569>=5,AE$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N569:AE569)+$J569)*IF($F569>=5,AF$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N569:AF569)+$J569)*IF($F569>=5,AG$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N569:AG569)+$J569)*IF($F569>=5,AH$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N569:AH569)+$J569)*IF($F569>=5,AI$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N569:AI569)+$J569)*IF($F569>=5,AJ$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N569:AJ569)+$J569)*IF($F569>=5,AK$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N569:AK569)+$J569)*IF($F569>=5,AL$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N569:AL569)+$J569)*IF($F569>=5,AM$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N569:AM569)+$J569)*IF($F569>=5,AN$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N569:AN569)+$J569)*IF($F569>=5,AO$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N569:AO569)+$J569)*IF($F569>=5,AP$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N569:AP569)+$J569)*IF($F569>=5,AQ$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N569:AQ569)+$J569)*IF($F569>=5,AR$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N569:AR569)+$J569)*IF($F569>=5,AS$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N569:AS569)+$J569)*IF($F569>=5,AT$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N569:AT569)+$J569)*IF($F569>=5,AU$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N569:AU569)+$J569)*IF($F569>=5,AV$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N569:AV569)+$J569)*IF($F569>=5,AW$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N569:AW569)+$J569)*IF($F569>=5,AX$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N569:AX569)+$J569)*IF($F569>=5,AY$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AZ122)-SUM($N569:AY569)+$J569)*IF($F569>=5,AZ$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BA122)-SUM($N569:AZ569)+$J569)*IF($F569>=5,BA$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BB122)-SUM($N569:BA569)+$J569)*IF($F569>=5,BB$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BC122)-SUM($N569:BB569)+$J569)*IF($F569>=5,BC$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BD122)-SUM($N569:BC569)+$J569)*IF($F569>=5,BD$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BE122)-SUM($N569:BD569)+$J569)*IF($F569>=5,BE$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BF122)-SUM($N569:BE569)+$J569)*IF($F569>=5,BF$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BG122)-SUM($N569:BF569)+$J569)*IF($F569>=5,BG$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BH122)-SUM($N569:BG569)+$J569)*IF($F569>=5,BH$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BI122)-SUM($N569:BH569)+$J569)*IF($F569>=5,BI$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BJ122)-SUM($N569:BI569)+$J569)*IF($F569>=5,BJ$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BK122)-SUM($N569:BJ569)+$J569)*IF($F569>=5,BK$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BL122)-SUM($N569:BK569)+$J569)*IF($F569>=5,BL$10>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BM122)-SUM($N569:BL569)+$J569)*IF($F569>=5,BM$10>=YEAR($I569),1)*($F569>=3)","v":0}]
[null,null,{"$f":"C569+1","v":2},{"$f":"INDEX(D$64:D$88,$C570,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"YEAR(I570)","v":2022},"2022-01-01",0,{"$f":"SUMPRODUCT(O570:BM570,$O$12:$BM$12)","v":0},{"$f":"SUM(O570:BM570)","v":0},null,null,{"$f":"(SUM($N123:O123)-SUM($N570:N570)+$J570)*IF($F570>=5,O$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N570:O570)+$J570)*IF($F570>=5,P$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N570:P570)+$J570)*IF($F570>=5,Q$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N570:Q570)+$J570)*IF($F570>=5,R$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N570:R570)+$J570)*IF($F570>=5,S$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N570:S570)+$J570)*IF($F570>=5,T$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N570:T570)+$J570)*IF($F570>=5,U$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N570:U570)+$J570)*IF($F570>=5,V$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N570:V570)+$J570)*IF($F570>=5,W$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N570:W570)+$J570)*IF($F570>=5,X$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N570:X570)+$J570)*IF($F570>=5,Y$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N570:Y570)+$J570)*IF($F570>=5,Z$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N570:Z570)+$J570)*IF($F570>=5,AA$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N570:AA570)+$J570)*IF($F570>=5,AB$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N570:AB570)+$J570)*IF($F570>=5,AC$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N570:AC570)+$J570)*IF($F570>=5,AD$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N570:AD570)+$J570)*IF($F570>=5,AE$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N570:AE570)+$J570)*IF($F570>=5,AF$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N570:AF570)+$J570)*IF($F570>=5,AG$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N570:AG570)+$J570)*IF($F570>=5,AH$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N570:AH570)+$J570)*IF($F570>=5,AI$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N570:AI570)+$J570)*IF($F570>=5,AJ$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N570:AJ570)+$J570)*IF($F570>=5,AK$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N570:AK570)+$J570)*IF($F570>=5,AL$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N570:AL570)+$J570)*IF($F570>=5,AM$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N570:AM570)+$J570)*IF($F570>=5,AN$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N570:AN570)+$J570)*IF($F570>=5,AO$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N570:AO570)+$J570)*IF($F570>=5,AP$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N570:AP570)+$J570)*IF($F570>=5,AQ$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N570:AQ570)+$J570)*IF($F570>=5,AR$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N570:AR570)+$J570)*IF($F570>=5,AS$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N570:AS570)+$J570)*IF($F570>=5,AT$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N570:AT570)+$J570)*IF($F570>=5,AU$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N570:AU570)+$J570)*IF($F570>=5,AV$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N570:AV570)+$J570)*IF($F570>=5,AW$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N570:AW570)+$J570)*IF($F570>=5,AX$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N570:AX570)+$J570)*IF($F570>=5,AY$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AZ123)-SUM($N570:AY570)+$J570)*IF($F570>=5,AZ$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BA123)-SUM($N570:AZ570)+$J570)*IF($F570>=5,BA$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BB123)-SUM($N570:BA570)+$J570)*IF($F570>=5,BB$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BC123)-SUM($N570:BB570)+$J570)*IF($F570>=5,BC$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BD123)-SUM($N570:BC570)+$J570)*IF($F570>=5,BD$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BE123)-SUM($N570:BD570)+$J570)*IF($F570>=5,BE$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BF123)-SUM($N570:BE570)+$J570)*IF($F570>=5,BF$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BG123)-SUM($N570:BF570)+$J570)*IF($F570>=5,BG$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BH123)-SUM($N570:BG570)+$J570)*IF($F570>=5,BH$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BI123)-SUM($N570:BH570)+$J570)*IF($F570>=5,BI$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BJ123)-SUM($N570:BI570)+$J570)*IF($F570>=5,BJ$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BK123)-SUM($N570:BJ570)+$J570)*IF($F570>=5,BK$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BL123)-SUM($N570:BK570)+$J570)*IF($F570>=5,BL$10>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BM123)-SUM($N570:BL570)+$J570)*IF($F570>=5,BM$10>=YEAR($I570),1)*($F570>=3)","v":0}]
[null,null,3,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N571:N571)+$J571)*IF($F571>=5,O$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N571:O571)+$J571)*IF($F571>=5,P$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N571:P571)+$J571)*IF($F571>=5,Q$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N571:Q571)+$J571)*IF($F571>=5,R$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N571:R571)+$J571)*IF($F571>=5,S$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N571:S571)+$J571)*IF($F571>=5,T$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N571:T571)+$J571)*IF($F571>=5,U$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N571:U571)+$J571)*IF($F571>=5,V$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N571:V571)+$J571)*IF($F571>=5,W$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N571:W571)+$J571)*IF($F571>=5,X$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N571:X571)+$J571)*IF($F571>=5,Y$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N571:Y571)+$J571)*IF($F571>=5,Z$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N571:Z571)+$J571)*IF($F571>=5,AA$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N571:AA571)+$J571)*IF($F571>=5,AB$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N571:AB571)+$J571)*IF($F571>=5,AC$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N571:AC571)+$J571)*IF($F571>=5,AD$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N571:AD571)+$J571)*IF($F571>=5,AE$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N571:AE571)+$J571)*IF($F571>=5,AF$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N571:AF571)+$J571)*IF($F571>=5,AG$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N571:AG571)+$J571)*IF($F571>=5,AH$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N571:AH571)+$J571)*IF($F571>=5,AI$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N571:AI571)+$J571)*IF($F571>=5,AJ$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N571:AJ571)+$J571)*IF($F571>=5,AK$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N571:AK571)+$J571)*IF($F571>=5,AL$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N571:AL571)+$J571)*IF($F571>=5,AM$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N571:AM571)+$J571)*IF($F571>=5,AN$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N571:AN571)+$J571)*IF($F571>=5,AO$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N571:AO571)+$J571)*IF($F571>=5,AP$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N571:AP571)+$J571)*IF($F571>=5,AQ$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N571:AQ571)+$J571)*IF($F571>=5,AR$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N571:AR571)+$J571)*IF($F571>=5,AS$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N571:AS571)+$J571)*IF($F571>=5,AT$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N571:AT571)+$J571)*IF($F571>=5,AU$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N571:AU571)+$J571)*IF($F571>=5,AV$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N571:AV571)+$J571)*IF($F571>=5,AW$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N571:AW571)+$J571)*IF($F571>=5,AX$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N571:AX571)+$J571)*IF($F571>=5,AY$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N571:AY571)+$J571)*IF($F571>=5,AZ$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N571:AZ571)+$J571)*IF($F571>=5,BA$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N571:BA571)+$J571)*IF($F571>=5,BB$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N571:BB571)+$J571)*IF($F571>=5,BC$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N571:BC571)+$J571)*IF($F571>=5,BD$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N571:BD571)+$J571)*IF($F571>=5,BE$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N571:BE571)+$J571)*IF($F571>=5,BF$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N571:BF571)+$J571)*IF($F571>=5,BG$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N571:BG571)+$J571)*IF($F571>=5,BH$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N571:BH571)+$J571)*IF($F571>=5,BI$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N571:BI571)+$J571)*IF($F571>=5,BJ$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N571:BJ571)+$J571)*IF($F571>=5,BK$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N571:BK571)+$J571)*IF($F571>=5,BL$10>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N571:BL571)+$J571)*IF($F571>=5,BM$10>=YEAR($I571),1)*($F571>=3)","v":0}]
[null,null,4,"…","Operating Savings",1,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N572:N572)+$J572)*IF($F572>=5,O$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N572:O572)+$J572)*IF($F572>=5,P$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N572:P572)+$J572)*IF($F572>=5,Q$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N572:Q572)+$J572)*IF($F572>=5,R$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N572:R572)+$J572)*IF($F572>=5,S$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N572:S572)+$J572)*IF($F572>=5,T$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N572:T572)+$J572)*IF($F572>=5,U$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N572:U572)+$J572)*IF($F572>=5,V$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N572:V572)+$J572)*IF($F572>=5,W$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N572:W572)+$J572)*IF($F572>=5,X$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N572:X572)+$J572)*IF($F572>=5,Y$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N572:Y572)+$J572)*IF($F572>=5,Z$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N572:Z572)+$J572)*IF($F572>=5,AA$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N572:AA572)+$J572)*IF($F572>=5,AB$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N572:AB572)+$J572)*IF($F572>=5,AC$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N572:AC572)+$J572)*IF($F572>=5,AD$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N572:AD572)+$J572)*IF($F572>=5,AE$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N572:AE572)+$J572)*IF($F572>=5,AF$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N572:AF572)+$J572)*IF($F572>=5,AG$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N572:AG572)+$J572)*IF($F572>=5,AH$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N572:AH572)+$J572)*IF($F572>=5,AI$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N572:AI572)+$J572)*IF($F572>=5,AJ$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N572:AJ572)+$J572)*IF($F572>=5,AK$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N572:AK572)+$J572)*IF($F572>=5,AL$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N572:AL572)+$J572)*IF($F572>=5,AM$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N572:AM572)+$J572)*IF($F572>=5,AN$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N572:AN572)+$J572)*IF($F572>=5,AO$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N572:AO572)+$J572)*IF($F572>=5,AP$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N572:AP572)+$J572)*IF($F572>=5,AQ$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N572:AQ572)+$J572)*IF($F572>=5,AR$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N572:AR572)+$J572)*IF($F572>=5,AS$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N572:AS572)+$J572)*IF($F572>=5,AT$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N572:AT572)+$J572)*IF($F572>=5,AU$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N572:AU572)+$J572)*IF($F572>=5,AV$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N572:AV572)+$J572)*IF($F572>=5,AW$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N572:AW572)+$J572)*IF($F572>=5,AX$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N572:AX572)+$J572)*IF($F572>=5,AY$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N572:AY572)+$J572)*IF($F572>=5,AZ$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N572:AZ572)+$J572)*IF($F572>=5,BA$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N572:BA572)+$J572)*IF($F572>=5,BB$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N572:BB572)+$J572)*IF($F572>=5,BC$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N572:BC572)+$J572)*IF($F572>=5,BD$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N572:BD572)+$J572)*IF($F572>=5,BE$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N572:BE572)+$J572)*IF($F572>=5,BF$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N572:BF572)+$J572)*IF($F572>=5,BG$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N572:BG572)+$J572)*IF($F572>=5,BH$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N572:BH572)+$J572)*IF($F572>=5,BI$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N572:BI572)+$J572)*IF($F572>=5,BJ$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N572:BJ572)+$J572)*IF($F572>=5,BK$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N572:BK572)+$J572)*IF($F572>=5,BL$10>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N572:BL572)+$J572)*IF($F572>=5,BM$10>=YEAR($I572),1)*($F572>=3)","v":0}]
[null,null,5,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N573:N573)+$J573)*IF($F573>=5,O$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N573:O573)+$J573)*IF($F573>=5,P$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N573:P573)+$J573)*IF($F573>=5,Q$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N573:Q573)+$J573)*IF($F573>=5,R$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N573:R573)+$J573)*IF($F573>=5,S$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N573:S573)+$J573)*IF($F573>=5,T$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N573:T573)+$J573)*IF($F573>=5,U$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N573:U573)+$J573)*IF($F573>=5,V$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N573:V573)+$J573)*IF($F573>=5,W$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N573:W573)+$J573)*IF($F573>=5,X$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N573:X573)+$J573)*IF($F573>=5,Y$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N573:Y573)+$J573)*IF($F573>=5,Z$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N573:Z573)+$J573)*IF($F573>=5,AA$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N573:AA573)+$J573)*IF($F573>=5,AB$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N573:AB573)+$J573)*IF($F573>=5,AC$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N573:AC573)+$J573)*IF($F573>=5,AD$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N573:AD573)+$J573)*IF($F573>=5,AE$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N573:AE573)+$J573)*IF($F573>=5,AF$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N573:AF573)+$J573)*IF($F573>=5,AG$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N573:AG573)+$J573)*IF($F573>=5,AH$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N573:AH573)+$J573)*IF($F573>=5,AI$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N573:AI573)+$J573)*IF($F573>=5,AJ$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N573:AJ573)+$J573)*IF($F573>=5,AK$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N573:AK573)+$J573)*IF($F573>=5,AL$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N573:AL573)+$J573)*IF($F573>=5,AM$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N573:AM573)+$J573)*IF($F573>=5,AN$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N573:AN573)+$J573)*IF($F573>=5,AO$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N573:AO573)+$J573)*IF($F573>=5,AP$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N573:AP573)+$J573)*IF($F573>=5,AQ$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N573:AQ573)+$J573)*IF($F573>=5,AR$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N573:AR573)+$J573)*IF($F573>=5,AS$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N573:AS573)+$J573)*IF($F573>=5,AT$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N573:AT573)+$J573)*IF($F573>=5,AU$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N573:AU573)+$J573)*IF($F573>=5,AV$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N573:AV573)+$J573)*IF($F573>=5,AW$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N573:AW573)+$J573)*IF($F573>=5,AX$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N573:AX573)+$J573)*IF($F573>=5,AY$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N573:AY573)+$J573)*IF($F573>=5,AZ$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N573:AZ573)+$J573)*IF($F573>=5,BA$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N573:BA573)+$J573)*IF($F573>=5,BB$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N573:BB573)+$J573)*IF($F573>=5,BC$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N573:BC573)+$J573)*IF($F573>=5,BD$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N573:BD573)+$J573)*IF($F573>=5,BE$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N573:BE573)+$J573)*IF($F573>=5,BF$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N573:BF573)+$J573)*IF($F573>=5,BG$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N573:BG573)+$J573)*IF($F573>=5,BH$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N573:BH573)+$J573)*IF($F573>=5,BI$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N573:BI573)+$J573)*IF($F573>=5,BJ$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N573:BJ573)+$J573)*IF($F573>=5,BK$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N573:BK573)+$J573)*IF($F573>=5,BL$10>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N573:BL573)+$J573)*IF($F573>=5,BM$10>=YEAR($I573),1)*($F573>=3)","v":0}]
[null,null,6,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N574:N574)+$J574)*IF($F574>=5,O$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N574:O574)+$J574)*IF($F574>=5,P$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N574:P574)+$J574)*IF($F574>=5,Q$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N574:Q574)+$J574)*IF($F574>=5,R$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N574:R574)+$J574)*IF($F574>=5,S$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N574:S574)+$J574)*IF($F574>=5,T$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N574:T574)+$J574)*IF($F574>=5,U$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N574:U574)+$J574)*IF($F574>=5,V$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N574:V574)+$J574)*IF($F574>=5,W$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N574:W574)+$J574)*IF($F574>=5,X$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N574:X574)+$J574)*IF($F574>=5,Y$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N574:Y574)+$J574)*IF($F574>=5,Z$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N574:Z574)+$J574)*IF($F574>=5,AA$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N574:AA574)+$J574)*IF($F574>=5,AB$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N574:AB574)+$J574)*IF($F574>=5,AC$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N574:AC574)+$J574)*IF($F574>=5,AD$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N574:AD574)+$J574)*IF($F574>=5,AE$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N574:AE574)+$J574)*IF($F574>=5,AF$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N574:AF574)+$J574)*IF($F574>=5,AG$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N574:AG574)+$J574)*IF($F574>=5,AH$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N574:AH574)+$J574)*IF($F574>=5,AI$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N574:AI574)+$J574)*IF($F574>=5,AJ$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N574:AJ574)+$J574)*IF($F574>=5,AK$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N574:AK574)+$J574)*IF($F574>=5,AL$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N574:AL574)+$J574)*IF($F574>=5,AM$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N574:AM574)+$J574)*IF($F574>=5,AN$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N574:AN574)+$J574)*IF($F574>=5,AO$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N574:AO574)+$J574)*IF($F574>=5,AP$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N574:AP574)+$J574)*IF($F574>=5,AQ$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N574:AQ574)+$J574)*IF($F574>=5,AR$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N574:AR574)+$J574)*IF($F574>=5,AS$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N574:AS574)+$J574)*IF($F574>=5,AT$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N574:AT574)+$J574)*IF($F574>=5,AU$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N574:AU574)+$J574)*IF($F574>=5,AV$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N574:AV574)+$J574)*IF($F574>=5,AW$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N574:AW574)+$J574)*IF($F574>=5,AX$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N574:AX574)+$J574)*IF($F574>=5,AY$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N574:AY574)+$J574)*IF($F574>=5,AZ$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N574:AZ574)+$J574)*IF($F574>=5,BA$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N574:BA574)+$J574)*IF($F574>=5,BB$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N574:BB574)+$J574)*IF($F574>=5,BC$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N574:BC574)+$J574)*IF($F574>=5,BD$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N574:BD574)+$J574)*IF($F574>=5,BE$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N574:BE574)+$J574)*IF($F574>=5,BF$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N574:BF574)+$J574)*IF($F574>=5,BG$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N574:BG574)+$J574)*IF($F574>=5,BH$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N574:BH574)+$J574)*IF($F574>=5,BI$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N574:BI574)+$J574)*IF($F574>=5,BJ$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N574:BJ574)+$J574)*IF($F574>=5,BK$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N574:BK574)+$J574)*IF($F574>=5,BL$10>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N574:BL574)+$J574)*IF($F574>=5,BM$10>=YEAR($I574),1)*($F574>=3)","v":0}]
[null,null,7,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N575:N575)+$J575)*IF($F575>=5,O$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N575:O575)+$J575)*IF($F575>=5,P$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N575:P575)+$J575)*IF($F575>=5,Q$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N575:Q575)+$J575)*IF($F575>=5,R$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N575:R575)+$J575)*IF($F575>=5,S$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N575:S575)+$J575)*IF($F575>=5,T$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N575:T575)+$J575)*IF($F575>=5,U$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N575:U575)+$J575)*IF($F575>=5,V$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N575:V575)+$J575)*IF($F575>=5,W$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N575:W575)+$J575)*IF($F575>=5,X$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N575:X575)+$J575)*IF($F575>=5,Y$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N575:Y575)+$J575)*IF($F575>=5,Z$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N575:Z575)+$J575)*IF($F575>=5,AA$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N575:AA575)+$J575)*IF($F575>=5,AB$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N575:AB575)+$J575)*IF($F575>=5,AC$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N575:AC575)+$J575)*IF($F575>=5,AD$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N575:AD575)+$J575)*IF($F575>=5,AE$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N575:AE575)+$J575)*IF($F575>=5,AF$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N575:AF575)+$J575)*IF($F575>=5,AG$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N575:AG575)+$J575)*IF($F575>=5,AH$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N575:AH575)+$J575)*IF($F575>=5,AI$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N575:AI575)+$J575)*IF($F575>=5,AJ$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N575:AJ575)+$J575)*IF($F575>=5,AK$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N575:AK575)+$J575)*IF($F575>=5,AL$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N575:AL575)+$J575)*IF($F575>=5,AM$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N575:AM575)+$J575)*IF($F575>=5,AN$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N575:AN575)+$J575)*IF($F575>=5,AO$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N575:AO575)+$J575)*IF($F575>=5,AP$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N575:AP575)+$J575)*IF($F575>=5,AQ$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N575:AQ575)+$J575)*IF($F575>=5,AR$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N575:AR575)+$J575)*IF($F575>=5,AS$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N575:AS575)+$J575)*IF($F575>=5,AT$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N575:AT575)+$J575)*IF($F575>=5,AU$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N575:AU575)+$J575)*IF($F575>=5,AV$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N575:AV575)+$J575)*IF($F575>=5,AW$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N575:AW575)+$J575)*IF($F575>=5,AX$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N575:AX575)+$J575)*IF($F575>=5,AY$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N575:AY575)+$J575)*IF($F575>=5,AZ$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N575:AZ575)+$J575)*IF($F575>=5,BA$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N575:BA575)+$J575)*IF($F575>=5,BB$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N575:BB575)+$J575)*IF($F575>=5,BC$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N575:BC575)+$J575)*IF($F575>=5,BD$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N575:BD575)+$J575)*IF($F575>=5,BE$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N575:BE575)+$J575)*IF($F575>=5,BF$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N575:BF575)+$J575)*IF($F575>=5,BG$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N575:BG575)+$J575)*IF($F575>=5,BH$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N575:BH575)+$J575)*IF($F575>=5,BI$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N575:BI575)+$J575)*IF($F575>=5,BJ$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N575:BJ575)+$J575)*IF($F575>=5,BK$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N575:BK575)+$J575)*IF($F575>=5,BL$10>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N575:BL575)+$J575)*IF($F575>=5,BM$10>=YEAR($I575),1)*($F575>=3)","v":0}]
[null,null,8,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N576:N576)+$J576)*IF($F576>=5,O$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N576:O576)+$J576)*IF($F576>=5,P$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N576:P576)+$J576)*IF($F576>=5,Q$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N576:Q576)+$J576)*IF($F576>=5,R$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N576:R576)+$J576)*IF($F576>=5,S$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N576:S576)+$J576)*IF($F576>=5,T$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N576:T576)+$J576)*IF($F576>=5,U$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N576:U576)+$J576)*IF($F576>=5,V$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N576:V576)+$J576)*IF($F576>=5,W$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N576:W576)+$J576)*IF($F576>=5,X$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N576:X576)+$J576)*IF($F576>=5,Y$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N576:Y576)+$J576)*IF($F576>=5,Z$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N576:Z576)+$J576)*IF($F576>=5,AA$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N576:AA576)+$J576)*IF($F576>=5,AB$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N576:AB576)+$J576)*IF($F576>=5,AC$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N576:AC576)+$J576)*IF($F576>=5,AD$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N576:AD576)+$J576)*IF($F576>=5,AE$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N576:AE576)+$J576)*IF($F576>=5,AF$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N576:AF576)+$J576)*IF($F576>=5,AG$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N576:AG576)+$J576)*IF($F576>=5,AH$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N576:AH576)+$J576)*IF($F576>=5,AI$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N576:AI576)+$J576)*IF($F576>=5,AJ$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N576:AJ576)+$J576)*IF($F576>=5,AK$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N576:AK576)+$J576)*IF($F576>=5,AL$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N576:AL576)+$J576)*IF($F576>=5,AM$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N576:AM576)+$J576)*IF($F576>=5,AN$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N576:AN576)+$J576)*IF($F576>=5,AO$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N576:AO576)+$J576)*IF($F576>=5,AP$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N576:AP576)+$J576)*IF($F576>=5,AQ$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N576:AQ576)+$J576)*IF($F576>=5,AR$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N576:AR576)+$J576)*IF($F576>=5,AS$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N576:AS576)+$J576)*IF($F576>=5,AT$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N576:AT576)+$J576)*IF($F576>=5,AU$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N576:AU576)+$J576)*IF($F576>=5,AV$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N576:AV576)+$J576)*IF($F576>=5,AW$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N576:AW576)+$J576)*IF($F576>=5,AX$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N576:AX576)+$J576)*IF($F576>=5,AY$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N576:AY576)+$J576)*IF($F576>=5,AZ$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N576:AZ576)+$J576)*IF($F576>=5,BA$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N576:BA576)+$J576)*IF($F576>=5,BB$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N576:BB576)+$J576)*IF($F576>=5,BC$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N576:BC576)+$J576)*IF($F576>=5,BD$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N576:BD576)+$J576)*IF($F576>=5,BE$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N576:BE576)+$J576)*IF($F576>=5,BF$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N576:BF576)+$J576)*IF($F576>=5,BG$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N576:BG576)+$J576)*IF($F576>=5,BH$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N576:BH576)+$J576)*IF($F576>=5,BI$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N576:BI576)+$J576)*IF($F576>=5,BJ$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N576:BJ576)+$J576)*IF($F576>=5,BK$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N576:BK576)+$J576)*IF($F576>=5,BL$10>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N576:BL576)+$J576)*IF($F576>=5,BM$10>=YEAR($I576),1)*($F576>=3)","v":0}]
[null,null,9,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N577:N577)+$J577)*IF($F577>=5,O$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N577:O577)+$J577)*IF($F577>=5,P$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N577:P577)+$J577)*IF($F577>=5,Q$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N577:Q577)+$J577)*IF($F577>=5,R$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N577:R577)+$J577)*IF($F577>=5,S$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N577:S577)+$J577)*IF($F577>=5,T$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N577:T577)+$J577)*IF($F577>=5,U$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N577:U577)+$J577)*IF($F577>=5,V$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N577:V577)+$J577)*IF($F577>=5,W$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N577:W577)+$J577)*IF($F577>=5,X$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N577:X577)+$J577)*IF($F577>=5,Y$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N577:Y577)+$J577)*IF($F577>=5,Z$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N577:Z577)+$J577)*IF($F577>=5,AA$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N577:AA577)+$J577)*IF($F577>=5,AB$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N577:AB577)+$J577)*IF($F577>=5,AC$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N577:AC577)+$J577)*IF($F577>=5,AD$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N577:AD577)+$J577)*IF($F577>=5,AE$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N577:AE577)+$J577)*IF($F577>=5,AF$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N577:AF577)+$J577)*IF($F577>=5,AG$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N577:AG577)+$J577)*IF($F577>=5,AH$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N577:AH577)+$J577)*IF($F577>=5,AI$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N577:AI577)+$J577)*IF($F577>=5,AJ$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N577:AJ577)+$J577)*IF($F577>=5,AK$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N577:AK577)+$J577)*IF($F577>=5,AL$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N577:AL577)+$J577)*IF($F577>=5,AM$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N577:AM577)+$J577)*IF($F577>=5,AN$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N577:AN577)+$J577)*IF($F577>=5,AO$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N577:AO577)+$J577)*IF($F577>=5,AP$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N577:AP577)+$J577)*IF($F577>=5,AQ$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N577:AQ577)+$J577)*IF($F577>=5,AR$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N577:AR577)+$J577)*IF($F577>=5,AS$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N577:AS577)+$J577)*IF($F577>=5,AT$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N577:AT577)+$J577)*IF($F577>=5,AU$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N577:AU577)+$J577)*IF($F577>=5,AV$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N577:AV577)+$J577)*IF($F577>=5,AW$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N577:AW577)+$J577)*IF($F577>=5,AX$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N577:AX577)+$J577)*IF($F577>=5,AY$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N577:AY577)+$J577)*IF($F577>=5,AZ$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N577:AZ577)+$J577)*IF($F577>=5,BA$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N577:BA577)+$J577)*IF($F577>=5,BB$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N577:BB577)+$J577)*IF($F577>=5,BC$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N577:BC577)+$J577)*IF($F577>=5,BD$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N577:BD577)+$J577)*IF($F577>=5,BE$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N577:BE577)+$J577)*IF($F577>=5,BF$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N577:BF577)+$J577)*IF($F577>=5,BG$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N577:BG577)+$J577)*IF($F577>=5,BH$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N577:BH577)+$J577)*IF($F577>=5,BI$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N577:BI577)+$J577)*IF($F577>=5,BJ$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N577:BJ577)+$J577)*IF($F577>=5,BK$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N577:BK577)+$J577)*IF($F577>=5,BL$10>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N577:BL577)+$J577)*IF($F577>=5,BM$10>=YEAR($I577),1)*($F577>=3)","v":0}]
[null,null,10,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N578:N578)+$J578)*IF($F578>=5,O$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N578:O578)+$J578)*IF($F578>=5,P$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N578:P578)+$J578)*IF($F578>=5,Q$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N578:Q578)+$J578)*IF($F578>=5,R$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N578:R578)+$J578)*IF($F578>=5,S$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N578:S578)+$J578)*IF($F578>=5,T$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N578:T578)+$J578)*IF($F578>=5,U$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N578:U578)+$J578)*IF($F578>=5,V$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N578:V578)+$J578)*IF($F578>=5,W$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N578:W578)+$J578)*IF($F578>=5,X$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N578:X578)+$J578)*IF($F578>=5,Y$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N578:Y578)+$J578)*IF($F578>=5,Z$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N578:Z578)+$J578)*IF($F578>=5,AA$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N578:AA578)+$J578)*IF($F578>=5,AB$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N578:AB578)+$J578)*IF($F578>=5,AC$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N578:AC578)+$J578)*IF($F578>=5,AD$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N578:AD578)+$J578)*IF($F578>=5,AE$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N578:AE578)+$J578)*IF($F578>=5,AF$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N578:AF578)+$J578)*IF($F578>=5,AG$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N578:AG578)+$J578)*IF($F578>=5,AH$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N578:AH578)+$J578)*IF($F578>=5,AI$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N578:AI578)+$J578)*IF($F578>=5,AJ$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N578:AJ578)+$J578)*IF($F578>=5,AK$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N578:AK578)+$J578)*IF($F578>=5,AL$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N578:AL578)+$J578)*IF($F578>=5,AM$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N578:AM578)+$J578)*IF($F578>=5,AN$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N578:AN578)+$J578)*IF($F578>=5,AO$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N578:AO578)+$J578)*IF($F578>=5,AP$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N578:AP578)+$J578)*IF($F578>=5,AQ$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N578:AQ578)+$J578)*IF($F578>=5,AR$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N578:AR578)+$J578)*IF($F578>=5,AS$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N578:AS578)+$J578)*IF($F578>=5,AT$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N578:AT578)+$J578)*IF($F578>=5,AU$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N578:AU578)+$J578)*IF($F578>=5,AV$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N578:AV578)+$J578)*IF($F578>=5,AW$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N578:AW578)+$J578)*IF($F578>=5,AX$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N578:AX578)+$J578)*IF($F578>=5,AY$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N578:AY578)+$J578)*IF($F578>=5,AZ$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N578:AZ578)+$J578)*IF($F578>=5,BA$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N578:BA578)+$J578)*IF($F578>=5,BB$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N578:BB578)+$J578)*IF($F578>=5,BC$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N578:BC578)+$J578)*IF($F578>=5,BD$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N578:BD578)+$J578)*IF($F578>=5,BE$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N578:BE578)+$J578)*IF($F578>=5,BF$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N578:BF578)+$J578)*IF($F578>=5,BG$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N578:BG578)+$J578)*IF($F578>=5,BH$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N578:BH578)+$J578)*IF($F578>=5,BI$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N578:BI578)+$J578)*IF($F578>=5,BJ$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N578:BJ578)+$J578)*IF($F578>=5,BK$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N578:BK578)+$J578)*IF($F578>=5,BL$10>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N578:BL578)+$J578)*IF($F578>=5,BM$10>=YEAR($I578),1)*($F578>=3)","v":0}]
[null,null,11,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N579:N579)+$J579)*IF($F579>=5,O$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N579:O579)+$J579)*IF($F579>=5,P$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N579:P579)+$J579)*IF($F579>=5,Q$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N579:Q579)+$J579)*IF($F579>=5,R$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N579:R579)+$J579)*IF($F579>=5,S$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N579:S579)+$J579)*IF($F579>=5,T$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N579:T579)+$J579)*IF($F579>=5,U$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N579:U579)+$J579)*IF($F579>=5,V$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N579:V579)+$J579)*IF($F579>=5,W$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N579:W579)+$J579)*IF($F579>=5,X$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N579:X579)+$J579)*IF($F579>=5,Y$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N579:Y579)+$J579)*IF($F579>=5,Z$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N579:Z579)+$J579)*IF($F579>=5,AA$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N579:AA579)+$J579)*IF($F579>=5,AB$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N579:AB579)+$J579)*IF($F579>=5,AC$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N579:AC579)+$J579)*IF($F579>=5,AD$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N579:AD579)+$J579)*IF($F579>=5,AE$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N579:AE579)+$J579)*IF($F579>=5,AF$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N579:AF579)+$J579)*IF($F579>=5,AG$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N579:AG579)+$J579)*IF($F579>=5,AH$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N579:AH579)+$J579)*IF($F579>=5,AI$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N579:AI579)+$J579)*IF($F579>=5,AJ$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N579:AJ579)+$J579)*IF($F579>=5,AK$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N579:AK579)+$J579)*IF($F579>=5,AL$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N579:AL579)+$J579)*IF($F579>=5,AM$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N579:AM579)+$J579)*IF($F579>=5,AN$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N579:AN579)+$J579)*IF($F579>=5,AO$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N579:AO579)+$J579)*IF($F579>=5,AP$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N579:AP579)+$J579)*IF($F579>=5,AQ$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N579:AQ579)+$J579)*IF($F579>=5,AR$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N579:AR579)+$J579)*IF($F579>=5,AS$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N579:AS579)+$J579)*IF($F579>=5,AT$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N579:AT579)+$J579)*IF($F579>=5,AU$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N579:AU579)+$J579)*IF($F579>=5,AV$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N579:AV579)+$J579)*IF($F579>=5,AW$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N579:AW579)+$J579)*IF($F579>=5,AX$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N579:AX579)+$J579)*IF($F579>=5,AY$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N579:AY579)+$J579)*IF($F579>=5,AZ$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N579:AZ579)+$J579)*IF($F579>=5,BA$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N579:BA579)+$J579)*IF($F579>=5,BB$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N579:BB579)+$J579)*IF($F579>=5,BC$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N579:BC579)+$J579)*IF($F579>=5,BD$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N579:BD579)+$J579)*IF($F579>=5,BE$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N579:BE579)+$J579)*IF($F579>=5,BF$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N579:BF579)+$J579)*IF($F579>=5,BG$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N579:BG579)+$J579)*IF($F579>=5,BH$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N579:BH579)+$J579)*IF($F579>=5,BI$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N579:BI579)+$J579)*IF($F579>=5,BJ$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N579:BJ579)+$J579)*IF($F579>=5,BK$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N579:BK579)+$J579)*IF($F579>=5,BL$10>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N579:BL579)+$J579)*IF($F579>=5,BM$10>=YEAR($I579),1)*($F579>=3)","v":0}]
[null,null,12,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N580:N580)+$J580)*IF($F580>=5,O$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N580:O580)+$J580)*IF($F580>=5,P$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N580:P580)+$J580)*IF($F580>=5,Q$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N580:Q580)+$J580)*IF($F580>=5,R$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N580:R580)+$J580)*IF($F580>=5,S$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N580:S580)+$J580)*IF($F580>=5,T$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N580:T580)+$J580)*IF($F580>=5,U$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N580:U580)+$J580)*IF($F580>=5,V$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N580:V580)+$J580)*IF($F580>=5,W$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N580:W580)+$J580)*IF($F580>=5,X$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N580:X580)+$J580)*IF($F580>=5,Y$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N580:Y580)+$J580)*IF($F580>=5,Z$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N580:Z580)+$J580)*IF($F580>=5,AA$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N580:AA580)+$J580)*IF($F580>=5,AB$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N580:AB580)+$J580)*IF($F580>=5,AC$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N580:AC580)+$J580)*IF($F580>=5,AD$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N580:AD580)+$J580)*IF($F580>=5,AE$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N580:AE580)+$J580)*IF($F580>=5,AF$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N580:AF580)+$J580)*IF($F580>=5,AG$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N580:AG580)+$J580)*IF($F580>=5,AH$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N580:AH580)+$J580)*IF($F580>=5,AI$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N580:AI580)+$J580)*IF($F580>=5,AJ$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N580:AJ580)+$J580)*IF($F580>=5,AK$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N580:AK580)+$J580)*IF($F580>=5,AL$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N580:AL580)+$J580)*IF($F580>=5,AM$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N580:AM580)+$J580)*IF($F580>=5,AN$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N580:AN580)+$J580)*IF($F580>=5,AO$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N580:AO580)+$J580)*IF($F580>=5,AP$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N580:AP580)+$J580)*IF($F580>=5,AQ$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N580:AQ580)+$J580)*IF($F580>=5,AR$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N580:AR580)+$J580)*IF($F580>=5,AS$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N580:AS580)+$J580)*IF($F580>=5,AT$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N580:AT580)+$J580)*IF($F580>=5,AU$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N580:AU580)+$J580)*IF($F580>=5,AV$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N580:AV580)+$J580)*IF($F580>=5,AW$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N580:AW580)+$J580)*IF($F580>=5,AX$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N580:AX580)+$J580)*IF($F580>=5,AY$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N580:AY580)+$J580)*IF($F580>=5,AZ$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N580:AZ580)+$J580)*IF($F580>=5,BA$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N580:BA580)+$J580)*IF($F580>=5,BB$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N580:BB580)+$J580)*IF($F580>=5,BC$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N580:BC580)+$J580)*IF($F580>=5,BD$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N580:BD580)+$J580)*IF($F580>=5,BE$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N580:BE580)+$J580)*IF($F580>=5,BF$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N580:BF580)+$J580)*IF($F580>=5,BG$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N580:BG580)+$J580)*IF($F580>=5,BH$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N580:BH580)+$J580)*IF($F580>=5,BI$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N580:BI580)+$J580)*IF($F580>=5,BJ$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N580:BJ580)+$J580)*IF($F580>=5,BK$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N580:BK580)+$J580)*IF($F580>=5,BL$10>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N580:BL580)+$J580)*IF($F580>=5,BM$10>=YEAR($I580),1)*($F580>=3)","v":0}]
[null,null,13,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N581:N581)+$J581)*IF($F581>=5,O$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N581:O581)+$J581)*IF($F581>=5,P$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N581:P581)+$J581)*IF($F581>=5,Q$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N581:Q581)+$J581)*IF($F581>=5,R$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N581:R581)+$J581)*IF($F581>=5,S$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N581:S581)+$J581)*IF($F581>=5,T$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N581:T581)+$J581)*IF($F581>=5,U$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N581:U581)+$J581)*IF($F581>=5,V$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N581:V581)+$J581)*IF($F581>=5,W$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N581:W581)+$J581)*IF($F581>=5,X$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N581:X581)+$J581)*IF($F581>=5,Y$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N581:Y581)+$J581)*IF($F581>=5,Z$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N581:Z581)+$J581)*IF($F581>=5,AA$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N581:AA581)+$J581)*IF($F581>=5,AB$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N581:AB581)+$J581)*IF($F581>=5,AC$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N581:AC581)+$J581)*IF($F581>=5,AD$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N581:AD581)+$J581)*IF($F581>=5,AE$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N581:AE581)+$J581)*IF($F581>=5,AF$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N581:AF581)+$J581)*IF($F581>=5,AG$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N581:AG581)+$J581)*IF($F581>=5,AH$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N581:AH581)+$J581)*IF($F581>=5,AI$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N581:AI581)+$J581)*IF($F581>=5,AJ$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N581:AJ581)+$J581)*IF($F581>=5,AK$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N581:AK581)+$J581)*IF($F581>=5,AL$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N581:AL581)+$J581)*IF($F581>=5,AM$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N581:AM581)+$J581)*IF($F581>=5,AN$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N581:AN581)+$J581)*IF($F581>=5,AO$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N581:AO581)+$J581)*IF($F581>=5,AP$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N581:AP581)+$J581)*IF($F581>=5,AQ$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N581:AQ581)+$J581)*IF($F581>=5,AR$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N581:AR581)+$J581)*IF($F581>=5,AS$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N581:AS581)+$J581)*IF($F581>=5,AT$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N581:AT581)+$J581)*IF($F581>=5,AU$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N581:AU581)+$J581)*IF($F581>=5,AV$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N581:AV581)+$J581)*IF($F581>=5,AW$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N581:AW581)+$J581)*IF($F581>=5,AX$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N581:AX581)+$J581)*IF($F581>=5,AY$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N581:AY581)+$J581)*IF($F581>=5,AZ$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N581:AZ581)+$J581)*IF($F581>=5,BA$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N581:BA581)+$J581)*IF($F581>=5,BB$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N581:BB581)+$J581)*IF($F581>=5,BC$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N581:BC581)+$J581)*IF($F581>=5,BD$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N581:BD581)+$J581)*IF($F581>=5,BE$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N581:BE581)+$J581)*IF($F581>=5,BF$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N581:BF581)+$J581)*IF($F581>=5,BG$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N581:BG581)+$J581)*IF($F581>=5,BH$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N581:BH581)+$J581)*IF($F581>=5,BI$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N581:BI581)+$J581)*IF($F581>=5,BJ$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N581:BJ581)+$J581)*IF($F581>=5,BK$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N581:BK581)+$J581)*IF($F581>=5,BL$10>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N581:BL581)+$J581)*IF($F581>=5,BM$10>=YEAR($I581),1)*($F581>=3)","v":0}]
[null,null,14,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N582:N582)+$J582)*IF($F582>=5,O$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N582:O582)+$J582)*IF($F582>=5,P$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N582:P582)+$J582)*IF($F582>=5,Q$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N582:Q582)+$J582)*IF($F582>=5,R$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N582:R582)+$J582)*IF($F582>=5,S$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N582:S582)+$J582)*IF($F582>=5,T$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N582:T582)+$J582)*IF($F582>=5,U$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N582:U582)+$J582)*IF($F582>=5,V$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N582:V582)+$J582)*IF($F582>=5,W$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N582:W582)+$J582)*IF($F582>=5,X$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N582:X582)+$J582)*IF($F582>=5,Y$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N582:Y582)+$J582)*IF($F582>=5,Z$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N582:Z582)+$J582)*IF($F582>=5,AA$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N582:AA582)+$J582)*IF($F582>=5,AB$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N582:AB582)+$J582)*IF($F582>=5,AC$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N582:AC582)+$J582)*IF($F582>=5,AD$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N582:AD582)+$J582)*IF($F582>=5,AE$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N582:AE582)+$J582)*IF($F582>=5,AF$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N582:AF582)+$J582)*IF($F582>=5,AG$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N582:AG582)+$J582)*IF($F582>=5,AH$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N582:AH582)+$J582)*IF($F582>=5,AI$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N582:AI582)+$J582)*IF($F582>=5,AJ$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N582:AJ582)+$J582)*IF($F582>=5,AK$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N582:AK582)+$J582)*IF($F582>=5,AL$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N582:AL582)+$J582)*IF($F582>=5,AM$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N582:AM582)+$J582)*IF($F582>=5,AN$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N582:AN582)+$J582)*IF($F582>=5,AO$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N582:AO582)+$J582)*IF($F582>=5,AP$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N582:AP582)+$J582)*IF($F582>=5,AQ$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N582:AQ582)+$J582)*IF($F582>=5,AR$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N582:AR582)+$J582)*IF($F582>=5,AS$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N582:AS582)+$J582)*IF($F582>=5,AT$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N582:AT582)+$J582)*IF($F582>=5,AU$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N582:AU582)+$J582)*IF($F582>=5,AV$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N582:AV582)+$J582)*IF($F582>=5,AW$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N582:AW582)+$J582)*IF($F582>=5,AX$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N582:AX582)+$J582)*IF($F582>=5,AY$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N582:AY582)+$J582)*IF($F582>=5,AZ$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N582:AZ582)+$J582)*IF($F582>=5,BA$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N582:BA582)+$J582)*IF($F582>=5,BB$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N582:BB582)+$J582)*IF($F582>=5,BC$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N582:BC582)+$J582)*IF($F582>=5,BD$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N582:BD582)+$J582)*IF($F582>=5,BE$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N582:BE582)+$J582)*IF($F582>=5,BF$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N582:BF582)+$J582)*IF($F582>=5,BG$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N582:BG582)+$J582)*IF($F582>=5,BH$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N582:BH582)+$J582)*IF($F582>=5,BI$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N582:BI582)+$J582)*IF($F582>=5,BJ$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N582:BJ582)+$J582)*IF($F582>=5,BK$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N582:BK582)+$J582)*IF($F582>=5,BL$10>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N582:BL582)+$J582)*IF($F582>=5,BM$10>=YEAR($I582),1)*($F582>=3)","v":0}]
[null,null,15,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N583:N583)+$J583)*IF($F583>=5,O$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N583:O583)+$J583)*IF($F583>=5,P$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N583:P583)+$J583)*IF($F583>=5,Q$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N583:Q583)+$J583)*IF($F583>=5,R$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N583:R583)+$J583)*IF($F583>=5,S$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N583:S583)+$J583)*IF($F583>=5,T$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N583:T583)+$J583)*IF($F583>=5,U$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N583:U583)+$J583)*IF($F583>=5,V$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N583:V583)+$J583)*IF($F583>=5,W$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N583:W583)+$J583)*IF($F583>=5,X$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N583:X583)+$J583)*IF($F583>=5,Y$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N583:Y583)+$J583)*IF($F583>=5,Z$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N583:Z583)+$J583)*IF($F583>=5,AA$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N583:AA583)+$J583)*IF($F583>=5,AB$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N583:AB583)+$J583)*IF($F583>=5,AC$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N583:AC583)+$J583)*IF($F583>=5,AD$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N583:AD583)+$J583)*IF($F583>=5,AE$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N583:AE583)+$J583)*IF($F583>=5,AF$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N583:AF583)+$J583)*IF($F583>=5,AG$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N583:AG583)+$J583)*IF($F583>=5,AH$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N583:AH583)+$J583)*IF($F583>=5,AI$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N583:AI583)+$J583)*IF($F583>=5,AJ$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N583:AJ583)+$J583)*IF($F583>=5,AK$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N583:AK583)+$J583)*IF($F583>=5,AL$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N583:AL583)+$J583)*IF($F583>=5,AM$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N583:AM583)+$J583)*IF($F583>=5,AN$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N583:AN583)+$J583)*IF($F583>=5,AO$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N583:AO583)+$J583)*IF($F583>=5,AP$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N583:AP583)+$J583)*IF($F583>=5,AQ$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N583:AQ583)+$J583)*IF($F583>=5,AR$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N583:AR583)+$J583)*IF($F583>=5,AS$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N583:AS583)+$J583)*IF($F583>=5,AT$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N583:AT583)+$J583)*IF($F583>=5,AU$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N583:AU583)+$J583)*IF($F583>=5,AV$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N583:AV583)+$J583)*IF($F583>=5,AW$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N583:AW583)+$J583)*IF($F583>=5,AX$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N583:AX583)+$J583)*IF($F583>=5,AY$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N583:AY583)+$J583)*IF($F583>=5,AZ$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N583:AZ583)+$J583)*IF($F583>=5,BA$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N583:BA583)+$J583)*IF($F583>=5,BB$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N583:BB583)+$J583)*IF($F583>=5,BC$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N583:BC583)+$J583)*IF($F583>=5,BD$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N583:BD583)+$J583)*IF($F583>=5,BE$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N583:BE583)+$J583)*IF($F583>=5,BF$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N583:BF583)+$J583)*IF($F583>=5,BG$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N583:BG583)+$J583)*IF($F583>=5,BH$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N583:BH583)+$J583)*IF($F583>=5,BI$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N583:BI583)+$J583)*IF($F583>=5,BJ$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N583:BJ583)+$J583)*IF($F583>=5,BK$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N583:BK583)+$J583)*IF($F583>=5,BL$10>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N583:BL583)+$J583)*IF($F583>=5,BM$10>=YEAR($I583),1)*($F583>=3)","v":0}]
[null,null,16,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N584:N584)+$J584)*IF($F584>=5,O$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N584:O584)+$J584)*IF($F584>=5,P$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N584:P584)+$J584)*IF($F584>=5,Q$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N584:Q584)+$J584)*IF($F584>=5,R$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N584:R584)+$J584)*IF($F584>=5,S$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N584:S584)+$J584)*IF($F584>=5,T$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N584:T584)+$J584)*IF($F584>=5,U$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N584:U584)+$J584)*IF($F584>=5,V$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N584:V584)+$J584)*IF($F584>=5,W$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N584:W584)+$J584)*IF($F584>=5,X$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N584:X584)+$J584)*IF($F584>=5,Y$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N584:Y584)+$J584)*IF($F584>=5,Z$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N584:Z584)+$J584)*IF($F584>=5,AA$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N584:AA584)+$J584)*IF($F584>=5,AB$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N584:AB584)+$J584)*IF($F584>=5,AC$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N584:AC584)+$J584)*IF($F584>=5,AD$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N584:AD584)+$J584)*IF($F584>=5,AE$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N584:AE584)+$J584)*IF($F584>=5,AF$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N584:AF584)+$J584)*IF($F584>=5,AG$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N584:AG584)+$J584)*IF($F584>=5,AH$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N584:AH584)+$J584)*IF($F584>=5,AI$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N584:AI584)+$J584)*IF($F584>=5,AJ$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N584:AJ584)+$J584)*IF($F584>=5,AK$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N584:AK584)+$J584)*IF($F584>=5,AL$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N584:AL584)+$J584)*IF($F584>=5,AM$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N584:AM584)+$J584)*IF($F584>=5,AN$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N584:AN584)+$J584)*IF($F584>=5,AO$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N584:AO584)+$J584)*IF($F584>=5,AP$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N584:AP584)+$J584)*IF($F584>=5,AQ$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N584:AQ584)+$J584)*IF($F584>=5,AR$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N584:AR584)+$J584)*IF($F584>=5,AS$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N584:AS584)+$J584)*IF($F584>=5,AT$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N584:AT584)+$J584)*IF($F584>=5,AU$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N584:AU584)+$J584)*IF($F584>=5,AV$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N584:AV584)+$J584)*IF($F584>=5,AW$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N584:AW584)+$J584)*IF($F584>=5,AX$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N584:AX584)+$J584)*IF($F584>=5,AY$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N584:AY584)+$J584)*IF($F584>=5,AZ$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N584:AZ584)+$J584)*IF($F584>=5,BA$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N584:BA584)+$J584)*IF($F584>=5,BB$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N584:BB584)+$J584)*IF($F584>=5,BC$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N584:BC584)+$J584)*IF($F584>=5,BD$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N584:BD584)+$J584)*IF($F584>=5,BE$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N584:BE584)+$J584)*IF($F584>=5,BF$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N584:BF584)+$J584)*IF($F584>=5,BG$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N584:BG584)+$J584)*IF($F584>=5,BH$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N584:BH584)+$J584)*IF($F584>=5,BI$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N584:BI584)+$J584)*IF($F584>=5,BJ$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N584:BJ584)+$J584)*IF($F584>=5,BK$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N584:BK584)+$J584)*IF($F584>=5,BL$10>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N584:BL584)+$J584)*IF($F584>=5,BM$10>=YEAR($I584),1)*($F584>=3)","v":0}]
[null,null,17,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N138:O138)-SUM($N585:N585)+$J585)*IF($F585>=5,O$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:P138)-SUM($N585:O585)+$J585)*IF($F585>=5,P$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N585:P585)+$J585)*IF($F585>=5,Q$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N585:Q585)+$J585)*IF($F585>=5,R$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N585:R585)+$J585)*IF($F585>=5,S$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N585:S585)+$J585)*IF($F585>=5,T$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N585:T585)+$J585)*IF($F585>=5,U$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N585:U585)+$J585)*IF($F585>=5,V$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N585:V585)+$J585)*IF($F585>=5,W$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N585:W585)+$J585)*IF($F585>=5,X$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N585:X585)+$J585)*IF($F585>=5,Y$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N585:Y585)+$J585)*IF($F585>=5,Z$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N585:Z585)+$J585)*IF($F585>=5,AA$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N585:AA585)+$J585)*IF($F585>=5,AB$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N585:AB585)+$J585)*IF($F585>=5,AC$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N585:AC585)+$J585)*IF($F585>=5,AD$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N585:AD585)+$J585)*IF($F585>=5,AE$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N585:AE585)+$J585)*IF($F585>=5,AF$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N585:AF585)+$J585)*IF($F585>=5,AG$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N585:AG585)+$J585)*IF($F585>=5,AH$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N585:AH585)+$J585)*IF($F585>=5,AI$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N585:AI585)+$J585)*IF($F585>=5,AJ$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N585:AJ585)+$J585)*IF($F585>=5,AK$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N585:AK585)+$J585)*IF($F585>=5,AL$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N585:AL585)+$J585)*IF($F585>=5,AM$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N585:AM585)+$J585)*IF($F585>=5,AN$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N585:AN585)+$J585)*IF($F585>=5,AO$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N585:AO585)+$J585)*IF($F585>=5,AP$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N585:AP585)+$J585)*IF($F585>=5,AQ$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N585:AQ585)+$J585)*IF($F585>=5,AR$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N585:AR585)+$J585)*IF($F585>=5,AS$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N585:AS585)+$J585)*IF($F585>=5,AT$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N585:AT585)+$J585)*IF($F585>=5,AU$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N585:AU585)+$J585)*IF($F585>=5,AV$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N585:AV585)+$J585)*IF($F585>=5,AW$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N585:AW585)+$J585)*IF($F585>=5,AX$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N585:AX585)+$J585)*IF($F585>=5,AY$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N585:AY585)+$J585)*IF($F585>=5,AZ$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N585:AZ585)+$J585)*IF($F585>=5,BA$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N585:BA585)+$J585)*IF($F585>=5,BB$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N585:BB585)+$J585)*IF($F585>=5,BC$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N585:BC585)+$J585)*IF($F585>=5,BD$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N585:BD585)+$J585)*IF($F585>=5,BE$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N585:BE585)+$J585)*IF($F585>=5,BF$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N585:BF585)+$J585)*IF($F585>=5,BG$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N585:BG585)+$J585)*IF($F585>=5,BH$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N585:BH585)+$J585)*IF($F585>=5,BI$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N585:BI585)+$J585)*IF($F585>=5,BJ$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N585:BJ585)+$J585)*IF($F585>=5,BK$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N585:BK585)+$J585)*IF($F585>=5,BL$10>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N585:BL585)+$J585)*IF($F585>=5,BM$10>=YEAR($I585),1)*($F585>=3)","v":0}]
[null,null,18,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N139:O139)-SUM($N586:N586)+$J586)*IF($F586>=5,O$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:P139)-SUM($N586:O586)+$J586)*IF($F586>=5,P$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N586:P586)+$J586)*IF($F586>=5,Q$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N586:Q586)+$J586)*IF($F586>=5,R$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N586:R586)+$J586)*IF($F586>=5,S$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N586:S586)+$J586)*IF($F586>=5,T$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N586:T586)+$J586)*IF($F586>=5,U$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N586:U586)+$J586)*IF($F586>=5,V$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N586:V586)+$J586)*IF($F586>=5,W$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N586:W586)+$J586)*IF($F586>=5,X$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N586:X586)+$J586)*IF($F586>=5,Y$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N586:Y586)+$J586)*IF($F586>=5,Z$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N586:Z586)+$J586)*IF($F586>=5,AA$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N586:AA586)+$J586)*IF($F586>=5,AB$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N586:AB586)+$J586)*IF($F586>=5,AC$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N586:AC586)+$J586)*IF($F586>=5,AD$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N586:AD586)+$J586)*IF($F586>=5,AE$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N586:AE586)+$J586)*IF($F586>=5,AF$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N586:AF586)+$J586)*IF($F586>=5,AG$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N586:AG586)+$J586)*IF($F586>=5,AH$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N586:AH586)+$J586)*IF($F586>=5,AI$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N586:AI586)+$J586)*IF($F586>=5,AJ$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N586:AJ586)+$J586)*IF($F586>=5,AK$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N586:AK586)+$J586)*IF($F586>=5,AL$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N586:AL586)+$J586)*IF($F586>=5,AM$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N586:AM586)+$J586)*IF($F586>=5,AN$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N586:AN586)+$J586)*IF($F586>=5,AO$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N586:AO586)+$J586)*IF($F586>=5,AP$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N586:AP586)+$J586)*IF($F586>=5,AQ$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N586:AQ586)+$J586)*IF($F586>=5,AR$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N586:AR586)+$J586)*IF($F586>=5,AS$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N586:AS586)+$J586)*IF($F586>=5,AT$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N586:AT586)+$J586)*IF($F586>=5,AU$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N586:AU586)+$J586)*IF($F586>=5,AV$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N586:AV586)+$J586)*IF($F586>=5,AW$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N586:AW586)+$J586)*IF($F586>=5,AX$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N586:AX586)+$J586)*IF($F586>=5,AY$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N586:AY586)+$J586)*IF($F586>=5,AZ$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N586:AZ586)+$J586)*IF($F586>=5,BA$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N586:BA586)+$J586)*IF($F586>=5,BB$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N586:BB586)+$J586)*IF($F586>=5,BC$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N586:BC586)+$J586)*IF($F586>=5,BD$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N586:BD586)+$J586)*IF($F586>=5,BE$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N586:BE586)+$J586)*IF($F586>=5,BF$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N586:BF586)+$J586)*IF($F586>=5,BG$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N586:BG586)+$J586)*IF($F586>=5,BH$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N586:BH586)+$J586)*IF($F586>=5,BI$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N586:BI586)+$J586)*IF($F586>=5,BJ$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N586:BJ586)+$J586)*IF($F586>=5,BK$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N586:BK586)+$J586)*IF($F586>=5,BL$10>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N586:BL586)+$J586)*IF($F586>=5,BM$10>=YEAR($I586),1)*($F586>=3)","v":0}]
[null,null,19,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N140:O140)-SUM($N587:N587)+$J587)*IF($F587>=5,O$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:P140)-SUM($N587:O587)+$J587)*IF($F587>=5,P$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N587:P587)+$J587)*IF($F587>=5,Q$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N587:Q587)+$J587)*IF($F587>=5,R$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N587:R587)+$J587)*IF($F587>=5,S$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N587:S587)+$J587)*IF($F587>=5,T$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N587:T587)+$J587)*IF($F587>=5,U$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N587:U587)+$J587)*IF($F587>=5,V$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N587:V587)+$J587)*IF($F587>=5,W$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N587:W587)+$J587)*IF($F587>=5,X$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N587:X587)+$J587)*IF($F587>=5,Y$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N587:Y587)+$J587)*IF($F587>=5,Z$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N587:Z587)+$J587)*IF($F587>=5,AA$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N587:AA587)+$J587)*IF($F587>=5,AB$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N587:AB587)+$J587)*IF($F587>=5,AC$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N587:AC587)+$J587)*IF($F587>=5,AD$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N587:AD587)+$J587)*IF($F587>=5,AE$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N587:AE587)+$J587)*IF($F587>=5,AF$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N587:AF587)+$J587)*IF($F587>=5,AG$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N587:AG587)+$J587)*IF($F587>=5,AH$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N587:AH587)+$J587)*IF($F587>=5,AI$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N587:AI587)+$J587)*IF($F587>=5,AJ$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N587:AJ587)+$J587)*IF($F587>=5,AK$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N587:AK587)+$J587)*IF($F587>=5,AL$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N587:AL587)+$J587)*IF($F587>=5,AM$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N587:AM587)+$J587)*IF($F587>=5,AN$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N587:AN587)+$J587)*IF($F587>=5,AO$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N587:AO587)+$J587)*IF($F587>=5,AP$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N587:AP587)+$J587)*IF($F587>=5,AQ$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N587:AQ587)+$J587)*IF($F587>=5,AR$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N587:AR587)+$J587)*IF($F587>=5,AS$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N587:AS587)+$J587)*IF($F587>=5,AT$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N587:AT587)+$J587)*IF($F587>=5,AU$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N587:AU587)+$J587)*IF($F587>=5,AV$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N587:AV587)+$J587)*IF($F587>=5,AW$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N587:AW587)+$J587)*IF($F587>=5,AX$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N587:AX587)+$J587)*IF($F587>=5,AY$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N587:AY587)+$J587)*IF($F587>=5,AZ$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N587:AZ587)+$J587)*IF($F587>=5,BA$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N587:BA587)+$J587)*IF($F587>=5,BB$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N587:BB587)+$J587)*IF($F587>=5,BC$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N587:BC587)+$J587)*IF($F587>=5,BD$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N587:BD587)+$J587)*IF($F587>=5,BE$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N587:BE587)+$J587)*IF($F587>=5,BF$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N587:BF587)+$J587)*IF($F587>=5,BG$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N587:BG587)+$J587)*IF($F587>=5,BH$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N587:BH587)+$J587)*IF($F587>=5,BI$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N587:BI587)+$J587)*IF($F587>=5,BJ$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N587:BJ587)+$J587)*IF($F587>=5,BK$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N587:BK587)+$J587)*IF($F587>=5,BL$10>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N587:BL587)+$J587)*IF($F587>=5,BM$10>=YEAR($I587),1)*($F587>=3)","v":0}]
[null,null,20,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N141:O141)-SUM($N588:N588)+$J588)*IF($F588>=5,O$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:P141)-SUM($N588:O588)+$J588)*IF($F588>=5,P$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N588:P588)+$J588)*IF($F588>=5,Q$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N588:Q588)+$J588)*IF($F588>=5,R$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N588:R588)+$J588)*IF($F588>=5,S$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N588:S588)+$J588)*IF($F588>=5,T$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N588:T588)+$J588)*IF($F588>=5,U$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N588:U588)+$J588)*IF($F588>=5,V$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N588:V588)+$J588)*IF($F588>=5,W$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N588:W588)+$J588)*IF($F588>=5,X$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N588:X588)+$J588)*IF($F588>=5,Y$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N588:Y588)+$J588)*IF($F588>=5,Z$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N588:Z588)+$J588)*IF($F588>=5,AA$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N588:AA588)+$J588)*IF($F588>=5,AB$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N588:AB588)+$J588)*IF($F588>=5,AC$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N588:AC588)+$J588)*IF($F588>=5,AD$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N588:AD588)+$J588)*IF($F588>=5,AE$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N588:AE588)+$J588)*IF($F588>=5,AF$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N588:AF588)+$J588)*IF($F588>=5,AG$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N588:AG588)+$J588)*IF($F588>=5,AH$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N588:AH588)+$J588)*IF($F588>=5,AI$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N588:AI588)+$J588)*IF($F588>=5,AJ$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N588:AJ588)+$J588)*IF($F588>=5,AK$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N588:AK588)+$J588)*IF($F588>=5,AL$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N588:AL588)+$J588)*IF($F588>=5,AM$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N588:AM588)+$J588)*IF($F588>=5,AN$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N588:AN588)+$J588)*IF($F588>=5,AO$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N588:AO588)+$J588)*IF($F588>=5,AP$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N588:AP588)+$J588)*IF($F588>=5,AQ$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N588:AQ588)+$J588)*IF($F588>=5,AR$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N588:AR588)+$J588)*IF($F588>=5,AS$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N588:AS588)+$J588)*IF($F588>=5,AT$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N588:AT588)+$J588)*IF($F588>=5,AU$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N588:AU588)+$J588)*IF($F588>=5,AV$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N588:AV588)+$J588)*IF($F588>=5,AW$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N588:AW588)+$J588)*IF($F588>=5,AX$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N588:AX588)+$J588)*IF($F588>=5,AY$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N588:AY588)+$J588)*IF($F588>=5,AZ$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N588:AZ588)+$J588)*IF($F588>=5,BA$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N588:BA588)+$J588)*IF($F588>=5,BB$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N588:BB588)+$J588)*IF($F588>=5,BC$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N588:BC588)+$J588)*IF($F588>=5,BD$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N588:BD588)+$J588)*IF($F588>=5,BE$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N588:BE588)+$J588)*IF($F588>=5,BF$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N588:BF588)+$J588)*IF($F588>=5,BG$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N588:BG588)+$J588)*IF($F588>=5,BH$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N588:BH588)+$J588)*IF($F588>=5,BI$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N588:BI588)+$J588)*IF($F588>=5,BJ$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N588:BJ588)+$J588)*IF($F588>=5,BK$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N588:BK588)+$J588)*IF($F588>=5,BL$10>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N588:BL588)+$J588)*IF($F588>=5,BM$10>=YEAR($I588),1)*($F588>=3)","v":0}]
[null,null,21,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N142:O142)-SUM($N589:N589)+$J589)*IF($F589>=5,O$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:P142)-SUM($N589:O589)+$J589)*IF($F589>=5,P$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:Q142)-SUM($N589:P589)+$J589)*IF($F589>=5,Q$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:R142)-SUM($N589:Q589)+$J589)*IF($F589>=5,R$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:S142)-SUM($N589:R589)+$J589)*IF($F589>=5,S$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:T142)-SUM($N589:S589)+$J589)*IF($F589>=5,T$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:U142)-SUM($N589:T589)+$J589)*IF($F589>=5,U$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:V142)-SUM($N589:U589)+$J589)*IF($F589>=5,V$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:W142)-SUM($N589:V589)+$J589)*IF($F589>=5,W$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:X142)-SUM($N589:W589)+$J589)*IF($F589>=5,X$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:Y142)-SUM($N589:X589)+$J589)*IF($F589>=5,Y$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:Z142)-SUM($N589:Y589)+$J589)*IF($F589>=5,Z$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AA142)-SUM($N589:Z589)+$J589)*IF($F589>=5,AA$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AB142)-SUM($N589:AA589)+$J589)*IF($F589>=5,AB$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AC142)-SUM($N589:AB589)+$J589)*IF($F589>=5,AC$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AD142)-SUM($N589:AC589)+$J589)*IF($F589>=5,AD$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AE142)-SUM($N589:AD589)+$J589)*IF($F589>=5,AE$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AF142)-SUM($N589:AE589)+$J589)*IF($F589>=5,AF$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AG142)-SUM($N589:AF589)+$J589)*IF($F589>=5,AG$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AH142)-SUM($N589:AG589)+$J589)*IF($F589>=5,AH$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AI142)-SUM($N589:AH589)+$J589)*IF($F589>=5,AI$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AJ142)-SUM($N589:AI589)+$J589)*IF($F589>=5,AJ$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AK142)-SUM($N589:AJ589)+$J589)*IF($F589>=5,AK$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AL142)-SUM($N589:AK589)+$J589)*IF($F589>=5,AL$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AM142)-SUM($N589:AL589)+$J589)*IF($F589>=5,AM$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AN142)-SUM($N589:AM589)+$J589)*IF($F589>=5,AN$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AO142)-SUM($N589:AN589)+$J589)*IF($F589>=5,AO$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AP142)-SUM($N589:AO589)+$J589)*IF($F589>=5,AP$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AQ142)-SUM($N589:AP589)+$J589)*IF($F589>=5,AQ$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AR142)-SUM($N589:AQ589)+$J589)*IF($F589>=5,AR$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AS142)-SUM($N589:AR589)+$J589)*IF($F589>=5,AS$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AT142)-SUM($N589:AS589)+$J589)*IF($F589>=5,AT$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AU142)-SUM($N589:AT589)+$J589)*IF($F589>=5,AU$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AV142)-SUM($N589:AU589)+$J589)*IF($F589>=5,AV$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AW142)-SUM($N589:AV589)+$J589)*IF($F589>=5,AW$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AX142)-SUM($N589:AW589)+$J589)*IF($F589>=5,AX$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AY142)-SUM($N589:AX589)+$J589)*IF($F589>=5,AY$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:AZ142)-SUM($N589:AY589)+$J589)*IF($F589>=5,AZ$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BA142)-SUM($N589:AZ589)+$J589)*IF($F589>=5,BA$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BB142)-SUM($N589:BA589)+$J589)*IF($F589>=5,BB$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BC142)-SUM($N589:BB589)+$J589)*IF($F589>=5,BC$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BD142)-SUM($N589:BC589)+$J589)*IF($F589>=5,BD$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BE142)-SUM($N589:BD589)+$J589)*IF($F589>=5,BE$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BF142)-SUM($N589:BE589)+$J589)*IF($F589>=5,BF$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BG142)-SUM($N589:BF589)+$J589)*IF($F589>=5,BG$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BH142)-SUM($N589:BG589)+$J589)*IF($F589>=5,BH$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BI142)-SUM($N589:BH589)+$J589)*IF($F589>=5,BI$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BJ142)-SUM($N589:BI589)+$J589)*IF($F589>=5,BJ$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BK142)-SUM($N589:BJ589)+$J589)*IF($F589>=5,BK$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BL142)-SUM($N589:BK589)+$J589)*IF($F589>=5,BL$10>=YEAR($I589),1)*($F589>=3)","v":0},{"$f":"(SUM($N142:BM142)-SUM($N589:BL589)+$J589)*IF($F589>=5,BM$10>=YEAR($I589),1)*($F589>=3)","v":0}]
[null,null,22,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N143:O143)-SUM($N590:N590)+$J590)*IF($F590>=5,O$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:P143)-SUM($N590:O590)+$J590)*IF($F590>=5,P$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:Q143)-SUM($N590:P590)+$J590)*IF($F590>=5,Q$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:R143)-SUM($N590:Q590)+$J590)*IF($F590>=5,R$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:S143)-SUM($N590:R590)+$J590)*IF($F590>=5,S$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:T143)-SUM($N590:S590)+$J590)*IF($F590>=5,T$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:U143)-SUM($N590:T590)+$J590)*IF($F590>=5,U$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:V143)-SUM($N590:U590)+$J590)*IF($F590>=5,V$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:W143)-SUM($N590:V590)+$J590)*IF($F590>=5,W$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:X143)-SUM($N590:W590)+$J590)*IF($F590>=5,X$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:Y143)-SUM($N590:X590)+$J590)*IF($F590>=5,Y$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:Z143)-SUM($N590:Y590)+$J590)*IF($F590>=5,Z$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AA143)-SUM($N590:Z590)+$J590)*IF($F590>=5,AA$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AB143)-SUM($N590:AA590)+$J590)*IF($F590>=5,AB$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AC143)-SUM($N590:AB590)+$J590)*IF($F590>=5,AC$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AD143)-SUM($N590:AC590)+$J590)*IF($F590>=5,AD$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AE143)-SUM($N590:AD590)+$J590)*IF($F590>=5,AE$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AF143)-SUM($N590:AE590)+$J590)*IF($F590>=5,AF$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AG143)-SUM($N590:AF590)+$J590)*IF($F590>=5,AG$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AH143)-SUM($N590:AG590)+$J590)*IF($F590>=5,AH$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AI143)-SUM($N590:AH590)+$J590)*IF($F590>=5,AI$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AJ143)-SUM($N590:AI590)+$J590)*IF($F590>=5,AJ$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AK143)-SUM($N590:AJ590)+$J590)*IF($F590>=5,AK$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AL143)-SUM($N590:AK590)+$J590)*IF($F590>=5,AL$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AM143)-SUM($N590:AL590)+$J590)*IF($F590>=5,AM$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AN143)-SUM($N590:AM590)+$J590)*IF($F590>=5,AN$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AO143)-SUM($N590:AN590)+$J590)*IF($F590>=5,AO$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AP143)-SUM($N590:AO590)+$J590)*IF($F590>=5,AP$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AQ143)-SUM($N590:AP590)+$J590)*IF($F590>=5,AQ$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AR143)-SUM($N590:AQ590)+$J590)*IF($F590>=5,AR$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AS143)-SUM($N590:AR590)+$J590)*IF($F590>=5,AS$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AT143)-SUM($N590:AS590)+$J590)*IF($F590>=5,AT$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AU143)-SUM($N590:AT590)+$J590)*IF($F590>=5,AU$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AV143)-SUM($N590:AU590)+$J590)*IF($F590>=5,AV$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AW143)-SUM($N590:AV590)+$J590)*IF($F590>=5,AW$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AX143)-SUM($N590:AW590)+$J590)*IF($F590>=5,AX$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AY143)-SUM($N590:AX590)+$J590)*IF($F590>=5,AY$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:AZ143)-SUM($N590:AY590)+$J590)*IF($F590>=5,AZ$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BA143)-SUM($N590:AZ590)+$J590)*IF($F590>=5,BA$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BB143)-SUM($N590:BA590)+$J590)*IF($F590>=5,BB$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BC143)-SUM($N590:BB590)+$J590)*IF($F590>=5,BC$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BD143)-SUM($N590:BC590)+$J590)*IF($F590>=5,BD$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BE143)-SUM($N590:BD590)+$J590)*IF($F590>=5,BE$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BF143)-SUM($N590:BE590)+$J590)*IF($F590>=5,BF$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BG143)-SUM($N590:BF590)+$J590)*IF($F590>=5,BG$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BH143)-SUM($N590:BG590)+$J590)*IF($F590>=5,BH$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BI143)-SUM($N590:BH590)+$J590)*IF($F590>=5,BI$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BJ143)-SUM($N590:BI590)+$J590)*IF($F590>=5,BJ$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BK143)-SUM($N590:BJ590)+$J590)*IF($F590>=5,BK$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BL143)-SUM($N590:BK590)+$J590)*IF($F590>=5,BL$10>=YEAR($I590),1)*($F590>=3)","v":0},{"$f":"(SUM($N143:BM143)-SUM($N590:BL590)+$J590)*IF($F590>=5,BM$10>=YEAR($I590),1)*($F590>=3)","v":0}]
[null,null,23,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N144:O144)-SUM($N591:N591)+$J591)*IF($F591>=5,O$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:P144)-SUM($N591:O591)+$J591)*IF($F591>=5,P$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:Q144)-SUM($N591:P591)+$J591)*IF($F591>=5,Q$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:R144)-SUM($N591:Q591)+$J591)*IF($F591>=5,R$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:S144)-SUM($N591:R591)+$J591)*IF($F591>=5,S$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:T144)-SUM($N591:S591)+$J591)*IF($F591>=5,T$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:U144)-SUM($N591:T591)+$J591)*IF($F591>=5,U$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:V144)-SUM($N591:U591)+$J591)*IF($F591>=5,V$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:W144)-SUM($N591:V591)+$J591)*IF($F591>=5,W$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:X144)-SUM($N591:W591)+$J591)*IF($F591>=5,X$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:Y144)-SUM($N591:X591)+$J591)*IF($F591>=5,Y$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:Z144)-SUM($N591:Y591)+$J591)*IF($F591>=5,Z$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AA144)-SUM($N591:Z591)+$J591)*IF($F591>=5,AA$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AB144)-SUM($N591:AA591)+$J591)*IF($F591>=5,AB$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AC144)-SUM($N591:AB591)+$J591)*IF($F591>=5,AC$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AD144)-SUM($N591:AC591)+$J591)*IF($F591>=5,AD$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AE144)-SUM($N591:AD591)+$J591)*IF($F591>=5,AE$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AF144)-SUM($N591:AE591)+$J591)*IF($F591>=5,AF$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AG144)-SUM($N591:AF591)+$J591)*IF($F591>=5,AG$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AH144)-SUM($N591:AG591)+$J591)*IF($F591>=5,AH$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AI144)-SUM($N591:AH591)+$J591)*IF($F591>=5,AI$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AJ144)-SUM($N591:AI591)+$J591)*IF($F591>=5,AJ$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AK144)-SUM($N591:AJ591)+$J591)*IF($F591>=5,AK$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AL144)-SUM($N591:AK591)+$J591)*IF($F591>=5,AL$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AM144)-SUM($N591:AL591)+$J591)*IF($F591>=5,AM$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AN144)-SUM($N591:AM591)+$J591)*IF($F591>=5,AN$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AO144)-SUM($N591:AN591)+$J591)*IF($F591>=5,AO$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AP144)-SUM($N591:AO591)+$J591)*IF($F591>=5,AP$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AQ144)-SUM($N591:AP591)+$J591)*IF($F591>=5,AQ$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AR144)-SUM($N591:AQ591)+$J591)*IF($F591>=5,AR$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AS144)-SUM($N591:AR591)+$J591)*IF($F591>=5,AS$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AT144)-SUM($N591:AS591)+$J591)*IF($F591>=5,AT$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AU144)-SUM($N591:AT591)+$J591)*IF($F591>=5,AU$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AV144)-SUM($N591:AU591)+$J591)*IF($F591>=5,AV$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AW144)-SUM($N591:AV591)+$J591)*IF($F591>=5,AW$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AX144)-SUM($N591:AW591)+$J591)*IF($F591>=5,AX$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AY144)-SUM($N591:AX591)+$J591)*IF($F591>=5,AY$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:AZ144)-SUM($N591:AY591)+$J591)*IF($F591>=5,AZ$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BA144)-SUM($N591:AZ591)+$J591)*IF($F591>=5,BA$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BB144)-SUM($N591:BA591)+$J591)*IF($F591>=5,BB$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BC144)-SUM($N591:BB591)+$J591)*IF($F591>=5,BC$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BD144)-SUM($N591:BC591)+$J591)*IF($F591>=5,BD$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BE144)-SUM($N591:BD591)+$J591)*IF($F591>=5,BE$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BF144)-SUM($N591:BE591)+$J591)*IF($F591>=5,BF$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BG144)-SUM($N591:BF591)+$J591)*IF($F591>=5,BG$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BH144)-SUM($N591:BG591)+$J591)*IF($F591>=5,BH$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BI144)-SUM($N591:BH591)+$J591)*IF($F591>=5,BI$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BJ144)-SUM($N591:BI591)+$J591)*IF($F591>=5,BJ$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BK144)-SUM($N591:BJ591)+$J591)*IF($F591>=5,BK$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BL144)-SUM($N591:BK591)+$J591)*IF($F591>=5,BL$10>=YEAR($I591),1)*($F591>=3)","v":0},{"$f":"(SUM($N144:BM144)-SUM($N591:BL591)+$J591)*IF($F591>=5,BM$10>=YEAR($I591),1)*($F591>=3)","v":0}]
[null,null,24,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N145:O145)-SUM($N592:N592)+$J592)*IF($F592>=5,O$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:P145)-SUM($N592:O592)+$J592)*IF($F592>=5,P$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:Q145)-SUM($N592:P592)+$J592)*IF($F592>=5,Q$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:R145)-SUM($N592:Q592)+$J592)*IF($F592>=5,R$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:S145)-SUM($N592:R592)+$J592)*IF($F592>=5,S$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:T145)-SUM($N592:S592)+$J592)*IF($F592>=5,T$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:U145)-SUM($N592:T592)+$J592)*IF($F592>=5,U$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:V145)-SUM($N592:U592)+$J592)*IF($F592>=5,V$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:W145)-SUM($N592:V592)+$J592)*IF($F592>=5,W$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:X145)-SUM($N592:W592)+$J592)*IF($F592>=5,X$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:Y145)-SUM($N592:X592)+$J592)*IF($F592>=5,Y$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:Z145)-SUM($N592:Y592)+$J592)*IF($F592>=5,Z$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AA145)-SUM($N592:Z592)+$J592)*IF($F592>=5,AA$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AB145)-SUM($N592:AA592)+$J592)*IF($F592>=5,AB$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AC145)-SUM($N592:AB592)+$J592)*IF($F592>=5,AC$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AD145)-SUM($N592:AC592)+$J592)*IF($F592>=5,AD$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AE145)-SUM($N592:AD592)+$J592)*IF($F592>=5,AE$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AF145)-SUM($N592:AE592)+$J592)*IF($F592>=5,AF$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AG145)-SUM($N592:AF592)+$J592)*IF($F592>=5,AG$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AH145)-SUM($N592:AG592)+$J592)*IF($F592>=5,AH$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AI145)-SUM($N592:AH592)+$J592)*IF($F592>=5,AI$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AJ145)-SUM($N592:AI592)+$J592)*IF($F592>=5,AJ$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AK145)-SUM($N592:AJ592)+$J592)*IF($F592>=5,AK$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AL145)-SUM($N592:AK592)+$J592)*IF($F592>=5,AL$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AM145)-SUM($N592:AL592)+$J592)*IF($F592>=5,AM$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AN145)-SUM($N592:AM592)+$J592)*IF($F592>=5,AN$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AO145)-SUM($N592:AN592)+$J592)*IF($F592>=5,AO$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AP145)-SUM($N592:AO592)+$J592)*IF($F592>=5,AP$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AQ145)-SUM($N592:AP592)+$J592)*IF($F592>=5,AQ$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AR145)-SUM($N592:AQ592)+$J592)*IF($F592>=5,AR$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AS145)-SUM($N592:AR592)+$J592)*IF($F592>=5,AS$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AT145)-SUM($N592:AS592)+$J592)*IF($F592>=5,AT$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AU145)-SUM($N592:AT592)+$J592)*IF($F592>=5,AU$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AV145)-SUM($N592:AU592)+$J592)*IF($F592>=5,AV$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AW145)-SUM($N592:AV592)+$J592)*IF($F592>=5,AW$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AX145)-SUM($N592:AW592)+$J592)*IF($F592>=5,AX$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AY145)-SUM($N592:AX592)+$J592)*IF($F592>=5,AY$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:AZ145)-SUM($N592:AY592)+$J592)*IF($F592>=5,AZ$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BA145)-SUM($N592:AZ592)+$J592)*IF($F592>=5,BA$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BB145)-SUM($N592:BA592)+$J592)*IF($F592>=5,BB$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BC145)-SUM($N592:BB592)+$J592)*IF($F592>=5,BC$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BD145)-SUM($N592:BC592)+$J592)*IF($F592>=5,BD$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BE145)-SUM($N592:BD592)+$J592)*IF($F592>=5,BE$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BF145)-SUM($N592:BE592)+$J592)*IF($F592>=5,BF$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BG145)-SUM($N592:BF592)+$J592)*IF($F592>=5,BG$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BH145)-SUM($N592:BG592)+$J592)*IF($F592>=5,BH$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BI145)-SUM($N592:BH592)+$J592)*IF($F592>=5,BI$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BJ145)-SUM($N592:BI592)+$J592)*IF($F592>=5,BJ$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BK145)-SUM($N592:BJ592)+$J592)*IF($F592>=5,BK$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BL145)-SUM($N592:BK592)+$J592)*IF($F592>=5,BL$10>=YEAR($I592),1)*($F592>=3)","v":0},{"$f":"(SUM($N145:BM145)-SUM($N592:BL592)+$J592)*IF($F592>=5,BM$10>=YEAR($I592),1)*($F592>=3)","v":0}]
[null,null,25,"…","Operating Expense",2,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N146:O146)-SUM($N593:N593)+$J593)*IF($F593>=5,O$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:P146)-SUM($N593:O593)+$J593)*IF($F593>=5,P$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:Q146)-SUM($N593:P593)+$J593)*IF($F593>=5,Q$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:R146)-SUM($N593:Q593)+$J593)*IF($F593>=5,R$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:S146)-SUM($N593:R593)+$J593)*IF($F593>=5,S$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:T146)-SUM($N593:S593)+$J593)*IF($F593>=5,T$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:U146)-SUM($N593:T593)+$J593)*IF($F593>=5,U$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:V146)-SUM($N593:U593)+$J593)*IF($F593>=5,V$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:W146)-SUM($N593:V593)+$J593)*IF($F593>=5,W$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:X146)-SUM($N593:W593)+$J593)*IF($F593>=5,X$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:Y146)-SUM($N593:X593)+$J593)*IF($F593>=5,Y$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:Z146)-SUM($N593:Y593)+$J593)*IF($F593>=5,Z$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AA146)-SUM($N593:Z593)+$J593)*IF($F593>=5,AA$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AB146)-SUM($N593:AA593)+$J593)*IF($F593>=5,AB$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AC146)-SUM($N593:AB593)+$J593)*IF($F593>=5,AC$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AD146)-SUM($N593:AC593)+$J593)*IF($F593>=5,AD$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AE146)-SUM($N593:AD593)+$J593)*IF($F593>=5,AE$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AF146)-SUM($N593:AE593)+$J593)*IF($F593>=5,AF$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AG146)-SUM($N593:AF593)+$J593)*IF($F593>=5,AG$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AH146)-SUM($N593:AG593)+$J593)*IF($F593>=5,AH$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AI146)-SUM($N593:AH593)+$J593)*IF($F593>=5,AI$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AJ146)-SUM($N593:AI593)+$J593)*IF($F593>=5,AJ$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AK146)-SUM($N593:AJ593)+$J593)*IF($F593>=5,AK$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AL146)-SUM($N593:AK593)+$J593)*IF($F593>=5,AL$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AM146)-SUM($N593:AL593)+$J593)*IF($F593>=5,AM$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AN146)-SUM($N593:AM593)+$J593)*IF($F593>=5,AN$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AO146)-SUM($N593:AN593)+$J593)*IF($F593>=5,AO$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AP146)-SUM($N593:AO593)+$J593)*IF($F593>=5,AP$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AQ146)-SUM($N593:AP593)+$J593)*IF($F593>=5,AQ$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AR146)-SUM($N593:AQ593)+$J593)*IF($F593>=5,AR$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AS146)-SUM($N593:AR593)+$J593)*IF($F593>=5,AS$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AT146)-SUM($N593:AS593)+$J593)*IF($F593>=5,AT$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AU146)-SUM($N593:AT593)+$J593)*IF($F593>=5,AU$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AV146)-SUM($N593:AU593)+$J593)*IF($F593>=5,AV$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AW146)-SUM($N593:AV593)+$J593)*IF($F593>=5,AW$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AX146)-SUM($N593:AW593)+$J593)*IF($F593>=5,AX$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AY146)-SUM($N593:AX593)+$J593)*IF($F593>=5,AY$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:AZ146)-SUM($N593:AY593)+$J593)*IF($F593>=5,AZ$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BA146)-SUM($N593:AZ593)+$J593)*IF($F593>=5,BA$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BB146)-SUM($N593:BA593)+$J593)*IF($F593>=5,BB$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BC146)-SUM($N593:BB593)+$J593)*IF($F593>=5,BC$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BD146)-SUM($N593:BC593)+$J593)*IF($F593>=5,BD$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BE146)-SUM($N593:BD593)+$J593)*IF($F593>=5,BE$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BF146)-SUM($N593:BE593)+$J593)*IF($F593>=5,BF$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BG146)-SUM($N593:BF593)+$J593)*IF($F593>=5,BG$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BH146)-SUM($N593:BG593)+$J593)*IF($F593>=5,BH$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BI146)-SUM($N593:BH593)+$J593)*IF($F593>=5,BI$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BJ146)-SUM($N593:BI593)+$J593)*IF($F593>=5,BJ$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BK146)-SUM($N593:BJ593)+$J593)*IF($F593>=5,BK$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BL146)-SUM($N593:BK593)+$J593)*IF($F593>=5,BL$10>=YEAR($I593),1)*($F593>=3)","v":0},{"$f":"(SUM($N146:BM146)-SUM($N593:BL593)+$J593)*IF($F593>=5,BM$10>=YEAR($I593),1)*($F593>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D568","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J183:J207)","v":0},931304.74753316026,1000000,null,null,{"$f":"SUM(O569:O593)","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,{"$f":"SUM(AU569:AU593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C597+1","v":1},{"$f":"INDEX(D$64:D$88,$C598,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C598,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O598:BM598,$O$12:$BM$12)","v":931304.74753316026},{"$f":"SUM(O598:BM598)","v":1000000},null,null,{"$f":"O569+O1237","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU569+AU1237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C598+1","v":2},{"$f":"INDEX(D$64:D$88,$C599,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O599:BM599,$O$12:$BM$12)","v":0},{"$f":"SUM(O599:BM599)","v":0},null,null,{"$f":"O570+O1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU570+AU1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O571+O1239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU571+AU1239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"O572+O1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU572+AU1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O573+O1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU573+AU1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O574+O1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU574+AU1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O575+O1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU575+AU1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O576+O1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU576+AU1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O577+O1245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU577+AU1245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O578+O1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU578+AU1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O579+O1247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU579+AU1247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O580+O1248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU580+AU1248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O581+O1249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU581+AU1249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O582+O1250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU582+AU1250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O583+O1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU583+AU1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O584+O1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU584+AU1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O585+O1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU585+AU1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O586+O1254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU586+AU1254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O587+O1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU587+AU1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O588+O1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU588+AU1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O589+O1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU589+AU1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O590+O1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU590+AU1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O591+O1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU591+AU1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O592+O1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU592+AU1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O593+O1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU593+AU1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D597","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,931304.74753316026,1000000,null,null,{"$f":"SUM(O598:O622)","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,{"$f":"SUM(AU598:AU622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C626+1","v":1},{"$f":"INDEX(D$64:D$88,$C627,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C627,1)","v":"Capital"},4,null,{"$f":"Input!M12","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H627=TRUE)*($F627>=4)","v":0}]
[null,null,{"$f":"C627+1","v":2},{"$f":"INDEX(D$64:D$88,$C628,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!M13","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H628=TRUE)*($F628>=4)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!M14","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H629=TRUE)*($F629>=4)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!M15","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H630=TRUE)*($F630>=4)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!M16","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H631=TRUE)*($F631>=4)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!M17","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H632=TRUE)*($F632>=4)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!M18","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H633=TRUE)*($F633>=4)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!M19","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H634=TRUE)*($F634>=4)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!M20","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H635=TRUE)*($F635>=4)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!M21","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H636=TRUE)*($F636>=4)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!M22","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H637=TRUE)*($F637>=4)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!M23","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H638=TRUE)*($F638>=4)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!M24","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H639=TRUE)*($F639>=4)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!M25","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H640=TRUE)*($F640>=4)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!M26","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H641=TRUE)*($F641>=4)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!M27","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H642=TRUE)*($F642>=4)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!M28","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H643=TRUE)*($F643>=4)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!M29","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H644=TRUE)*($F644>=4)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!M30","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H645=TRUE)*($F645>=4)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!M31","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H646=TRUE)*($F646>=4)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!M32","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H647=TRUE)*($F647>=4)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!M33","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H648=TRUE)*($F648>=4)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!M34","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H649=TRUE)*($F649>=4)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!M35","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H650=TRUE)*($F650>=4)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!M36","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$55:$H$55)*($H651=TRUE)*($F651>=4)","v":0}]
[null,null,null,{"$f":"D626","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C655+1","v":1},{"$f":"INDEX(D$64:D$88,$C656,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C656,1)","v":"Capital"},4,null,{"$f":"Input!K12","v":5},null,null,{"$f":"SUMPRODUCT(O656:BM656,$O$12:$BM$12)","v":0.82384225446356585},{"$f":"SUM(O656:BM656)","v":1},null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.20},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.32},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.192},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.1152},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.1152},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0.057600000000000096},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H656,lookups!$C$54:$C$71,0),1)*($F212>=4)","v":0}]
[null,null,{"$f":"C656+1","v":2},{"$f":"INDEX(D$64:D$88,$C657,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!K13","v":5},null,null,{"$f":"SUMPRODUCT(O657:BM657,$O$12:$BM$12)","v":0},{"$f":"SUM(O657:BM657)","v":0},null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H657,lookups!$C$54:$C$71,0),1)*($F213>=4)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!K14","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H658,lookups!$C$54:$C$71,0),1)*($F214>=4)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!K15","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H659,lookups!$C$54:$C$71,0),1)*($F215>=4)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!K16","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H660,lookups!$C$54:$C$71,0),1)*($F216>=4)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!K17","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H661,lookups!$C$54:$C$71,0),1)*($F217>=4)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!K18","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H662,lookups!$C$54:$C$71,0),1)*($F218>=4)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!K19","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H663,lookups!$C$54:$C$71,0),1)*($F219>=4)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!K20","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H664,lookups!$C$54:$C$71,0),1)*($F220>=4)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!K21","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H665,lookups!$C$54:$C$71,0),1)*($F221>=4)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!K22","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H666,lookups!$C$54:$C$71,0),1)*($F222>=4)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!K23","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H667,lookups!$C$54:$C$71,0),1)*($F223>=4)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!K24","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H668,lookups!$C$54:$C$71,0),1)*($F224>=4)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!K25","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H669,lookups!$C$54:$C$71,0),1)*($F225>=4)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!K26","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H670,lookups!$C$54:$C$71,0),1)*($F226>=4)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!K27","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H671,lookups!$C$54:$C$71,0),1)*($F227>=4)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!K28","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H672,lookups!$C$54:$C$71,0),1)*($F228>=4)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!K29","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H673,lookups!$C$54:$C$71,0),1)*($F229>=4)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!K30","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H674,lookups!$C$54:$C$71,0),1)*($F230>=4)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!K31","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H675,lookups!$C$54:$C$71,0),1)*($F231>=4)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!K32","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H676,lookups!$C$54:$C$71,0),1)*($F232>=4)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!K33","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H677,lookups!$C$54:$C$71,0),1)*($F233>=4)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!K34","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H678,lookups!$C$54:$C$71,0),1)*($F234>=4)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!K35","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H679,lookups!$C$54:$C$71,0),1)*($F235>=4)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!K36","v":5},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$54:F$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!G$54:G$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!H$54:H$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!I$54:I$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!J$54:J$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!K$54:K$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!L$54:L$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!M$54:M$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!N$54:N$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!O$54:O$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!P$54:P$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!Q$54:Q$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!R$54:R$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!S$54:S$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!T$54:T$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!U$54:U$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!V$54:V$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!W$54:W$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!X$54:X$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!Y$54:Y$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!Z$54:Z$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AA$54:AA$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AB$54:AB$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AC$54:AC$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AD$54:AD$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AE$54:AE$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AF$54:AF$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AG$54:AG$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AH$54:AH$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AI$54:AI$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AJ$54:AJ$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AK$54:AK$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AL$54:AL$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AM$54:AM$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AN$54:AN$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AO$54:AO$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AP$54:AP$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AQ$54:AQ$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AR$54:AR$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AS$54:AS$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AT$54:AT$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AU$54:AU$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AV$54:AV$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AW$54:AW$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AX$54:AX$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AY$54:AY$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!AZ$54:AZ$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!BA$54:BA$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!BB$54:BB$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!BC$54:BC$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0},{"$f":"INDEX(lookups!BD$54:BD$71,MATCH($H680,lookups!$C$54:$C$71,0),1)*($F236>=4)","v":0}]
[null,null,null,{"$f":"D655","v":"Tax Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation"]
[null,null,{"$f":"C684+1","v":1},{"$f":"INDEX(D$64:D$88,$C685,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C685,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O685:BM685,$O$12:$BM$12)","v":823842.25446356589},{"$f":"SUM(O685:BM685)","v":1000000.0000000001},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":200000},{"$f":"SUMPRODUCT($O598:P598,N(1-$O627:P627),N(OFFSET($O656:P656,0,MAX(COLUMN($O656:P656))-COLUMN($O656:P656),1,1)))+P627*P598","v":320000},{"$f":"SUMPRODUCT($O598:Q598,N(1-$O627:Q627),N(OFFSET($O656:Q656,0,MAX(COLUMN($O656:Q656))-COLUMN($O656:Q656),1,1)))+Q627*Q598","v":192000},{"$f":"SUMPRODUCT($O598:R598,N(1-$O627:R627),N(OFFSET($O656:R656,0,MAX(COLUMN($O656:R656))-COLUMN($O656:R656),1,1)))+R627*R598","v":115200},{"$f":"SUMPRODUCT($O598:S598,N(1-$O627:S627),N(OFFSET($O656:S656,0,MAX(COLUMN($O656:S656))-COLUMN($O656:S656),1,1)))+S627*S598","v":115200},{"$f":"SUMPRODUCT($O598:T598,N(1-$O627:T627),N(OFFSET($O656:T656,0,MAX(COLUMN($O656:T656))-COLUMN($O656:T656),1,1)))+T627*T598","v":57600.000000000095},{"$f":"SUMPRODUCT($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,{"$f":"C685+1","v":2},{"$f":"INDEX(D$64:D$88,$C686,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O686:BM686,$O$12:$BM$12)","v":0},{"$f":"SUM(O686:BM686)","v":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,3,"…","Operating Expense",2,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,4,"…","Operating Savings",1,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,5,"…","Operating Expense",2,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,6,"…","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,7,"…","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,8,"…","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,9,"…","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,10,"…","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,11,"…","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,12,"…","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,13,"…","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,14,"…","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,15,"…","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,16,"…","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,17,"…","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,18,"…","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,19,"…","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,20,"…","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,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O618:O618,N(1-$O647:O647),N(OFFSET($O676:O676,0,MAX(COLUMN($O676:O676))-COLUMN($O676:O676),1,1)))+O647*O618","v":0},{"$f":"SUMPRODUCT($O618:P618,N(1-$O647:P647),N(OFFSET($O676:P676,0,MAX(COLUMN($O676:P676))-COLUMN($O676:P676),1,1)))+P647*P618","v":0},{"$f":"SUMPRODUCT($O618:Q618,N(1-$O647:Q647),N(OFFSET($O676:Q676,0,MAX(COLUMN($O676:Q676))-COLUMN($O676:Q676),1,1)))+Q647*Q618","v":0},{"$f":"SUMPRODUCT($O618:R618,N(1-$O647:R647),N(OFFSET($O676:R676,0,MAX(COLUMN($O676:R676))-COLUMN($O676:R676),1,1)))+R647*R618","v":0},{"$f":"SUMPRODUCT($O618:S618,N(1-$O647:S647),N(OFFSET($O676:S676,0,MAX(COLUMN($O676:S676))-COLUMN($O676:S676),1,1)))+S647*S618","v":0},{"$f":"SUMPRODUCT($O618:T618,N(1-$O647:T647),N(OFFSET($O676:T676,0,MAX(COLUMN($O676:T676))-COLUMN($O676:T676),1,1)))+T647*T618","v":0},{"$f":"SUMPRODUCT($O618:U618,N(1-$O647:U647),N(OFFSET($O676:U676,0,MAX(COLUMN($O676:U676))-COLUMN($O676:U676),1,1)))+U647*U618","v":0},{"$f":"SUMPRODUCT($O618:V618,N(1-$O647:V647),N(OFFSET($O676:V676,0,MAX(COLUMN($O676:V676))-COLUMN($O676:V676),1,1)))+V647*V618","v":0},{"$f":"SUMPRODUCT($O618:W618,N(1-$O647:W647),N(OFFSET($O676:W676,0,MAX(COLUMN($O676:W676))-COLUMN($O676:W676),1,1)))+W647*W618","v":0},{"$f":"SUMPRODUCT($O618:X618,N(1-$O647:X647),N(OFFSET($O676:X676,0,MAX(COLUMN($O676:X676))-COLUMN($O676:X676),1,1)))+X647*X618","v":0},{"$f":"SUMPRODUCT($O618:Y618,N(1-$O647:Y647),N(OFFSET($O676:Y676,0,MAX(COLUMN($O676:Y676))-COLUMN($O676:Y676),1,1)))+Y647*Y618","v":0},{"$f":"SUMPRODUCT($O618:Z618,N(1-$O647:Z647),N(OFFSET($O676:Z676,0,MAX(COLUMN($O676:Z676))-COLUMN($O676:Z676),1,1)))+Z647*Z618","v":0},{"$f":"SUMPRODUCT($O618:AA618,N(1-$O647:AA647),N(OFFSET($O676:AA676,0,MAX(COLUMN($O676:AA676))-COLUMN($O676:AA676),1,1)))+AA647*AA618","v":0},{"$f":"SUMPRODUCT($O618:AB618,N(1-$O647:AB647),N(OFFSET($O676:AB676,0,MAX(COLUMN($O676:AB676))-COLUMN($O676:AB676),1,1)))+AB647*AB618","v":0},{"$f":"SUMPRODUCT($O618:AC618,N(1-$O647:AC647),N(OFFSET($O676:AC676,0,MAX(COLUMN($O676:AC676))-COLUMN($O676:AC676),1,1)))+AC647*AC618","v":0},{"$f":"SUMPRODUCT($O618:AD618,N(1-$O647:AD647),N(OFFSET($O676:AD676,0,MAX(COLUMN($O676:AD676))-COLUMN($O676:AD676),1,1)))+AD647*AD618","v":0},{"$f":"SUMPRODUCT($O618:AE618,N(1-$O647:AE647),N(OFFSET($O676:AE676,0,MAX(COLUMN($O676:AE676))-COLUMN($O676:AE676),1,1)))+AE647*AE618","v":0},{"$f":"SUMPRODUCT($O618:AF618,N(1-$O647:AF647),N(OFFSET($O676:AF676,0,MAX(COLUMN($O676:AF676))-COLUMN($O676:AF676),1,1)))+AF647*AF618","v":0},{"$f":"SUMPRODUCT($O618:AG618,N(1-$O647:AG647),N(OFFSET($O676:AG676,0,MAX(COLUMN($O676:AG676))-COLUMN($O676:AG676),1,1)))+AG647*AG618","v":0},{"$f":"SUMPRODUCT($O618:AH618,N(1-$O647:AH647),N(OFFSET($O676:AH676,0,MAX(COLUMN($O676:AH676))-COLUMN($O676:AH676),1,1)))+AH647*AH618","v":0},{"$f":"SUMPRODUCT($O618:AI618,N(1-$O647:AI647),N(OFFSET($O676:AI676,0,MAX(COLUMN($O676:AI676))-COLUMN($O676:AI676),1,1)))+AI647*AI618","v":0},{"$f":"SUMPRODUCT($O618:AJ618,N(1-$O647:AJ647),N(OFFSET($O676:AJ676,0,MAX(COLUMN($O676:AJ676))-COLUMN($O676:AJ676),1,1)))+AJ647*AJ618","v":0},{"$f":"SUMPRODUCT($O618:AK618,N(1-$O647:AK647),N(OFFSET($O676:AK676,0,MAX(COLUMN($O676:AK676))-COLUMN($O676:AK676),1,1)))+AK647*AK618","v":0},{"$f":"SUMPRODUCT($O618:AL618,N(1-$O647:AL647),N(OFFSET($O676:AL676,0,MAX(COLUMN($O676:AL676))-COLUMN($O676:AL676),1,1)))+AL647*AL618","v":0},{"$f":"SUMPRODUCT($O618:AM618,N(1-$O647:AM647),N(OFFSET($O676:AM676,0,MAX(COLUMN($O676:AM676))-COLUMN($O676:AM676),1,1)))+AM647*AM618","v":0},{"$f":"SUMPRODUCT($O618:AN618,N(1-$O647:AN647),N(OFFSET($O676:AN676,0,MAX(COLUMN($O676:AN676))-COLUMN($O676:AN676),1,1)))+AN647*AN618","v":0},{"$f":"SUMPRODUCT($O618:AO618,N(1-$O647:AO647),N(OFFSET($O676:AO676,0,MAX(COLUMN($O676:AO676))-COLUMN($O676:AO676),1,1)))+AO647*AO618","v":0},{"$f":"SUMPRODUCT($O618:AP618,N(1-$O647:AP647),N(OFFSET($O676:AP676,0,MAX(COLUMN($O676:AP676))-COLUMN($O676:AP676),1,1)))+AP647*AP618","v":0},{"$f":"SUMPRODUCT($O618:AQ618,N(1-$O647:AQ647),N(OFFSET($O676:AQ676,0,MAX(COLUMN($O676:AQ676))-COLUMN($O676:AQ676),1,1)))+AQ647*AQ618","v":0},{"$f":"SUMPRODUCT($O618:AR618,N(1-$O647:AR647),N(OFFSET($O676:AR676,0,MAX(COLUMN($O676:AR676))-COLUMN($O676:AR676),1,1)))+AR647*AR618","v":0},{"$f":"SUMPRODUCT($O618:AS618,N(1-$O647:AS647),N(OFFSET($O676:AS676,0,MAX(COLUMN($O676:AS676))-COLUMN($O676:AS676),1,1)))+AS647*AS618","v":0},{"$f":"SUMPRODUCT($O618:AT618,N(1-$O647:AT647),N(OFFSET($O676:AT676,0,MAX(COLUMN($O676:AT676))-COLUMN($O676:AT676),1,1)))+AT647*AT618","v":0},{"$f":"SUMPRODUCT($O618:AU618,N(1-$O647:AU647),N(OFFSET($O676:AU676,0,MAX(COLUMN($O676:AU676))-COLUMN($O676:AU676),1,1)))+AU647*AU618","v":0},{"$f":"SUMPRODUCT($O618:AV618,N(1-$O647:AV647),N(OFFSET($O676:AV676,0,MAX(COLUMN($O676:AV676))-COLUMN($O676:AV676),1,1)))+AV647*AV618","v":0},{"$f":"SUMPRODUCT($O618:AW618,N(1-$O647:AW647),N(OFFSET($O676:AW676,0,MAX(COLUMN($O676:AW676))-COLUMN($O676:AW676),1,1)))+AW647*AW618","v":0},{"$f":"SUMPRODUCT($O618:AX618,N(1-$O647:AX647),N(OFFSET($O676:AX676,0,MAX(COLUMN($O676:AX676))-COLUMN($O676:AX676),1,1)))+AX647*AX618","v":0},{"$f":"SUMPRODUCT($O618:AY618,N(1-$O647:AY647),N(OFFSET($O676:AY676,0,MAX(COLUMN($O676:AY676))-COLUMN($O676:AY676),1,1)))+AY647*AY618","v":0},{"$f":"SUMPRODUCT($O618:AZ618,N(1-$O647:AZ647),N(OFFSET($O676:AZ676,0,MAX(COLUMN($O676:AZ676))-COLUMN($O676:AZ676),1,1)))+AZ647*AZ618","v":0},{"$f":"SUMPRODUCT($O618:BA618,N(1-$O647:BA647),N(OFFSET($O676:BA676,0,MAX(COLUMN($O676:BA676))-COLUMN($O676:BA676),1,1)))+BA647*BA618","v":0},{"$f":"SUMPRODUCT($O618:BB618,N(1-$O647:BB647),N(OFFSET($O676:BB676,0,MAX(COLUMN($O676:BB676))-COLUMN($O676:BB676),1,1)))+BB647*BB618","v":0},{"$f":"SUMPRODUCT($O618:BC618,N(1-$O647:BC647),N(OFFSET($O676:BC676,0,MAX(COLUMN($O676:BC676))-COLUMN($O676:BC676),1,1)))+BC647*BC618","v":0},{"$f":"SUMPRODUCT($O618:BD618,N(1-$O647:BD647),N(OFFSET($O676:BD676,0,MAX(COLUMN($O676:BD676))-COLUMN($O676:BD676),1,1)))+BD647*BD618","v":0},{"$f":"SUMPRODUCT($O618:BE618,N(1-$O647:BE647),N(OFFSET($O676:BE676,0,MAX(COLUMN($O676:BE676))-COLUMN($O676:BE676),1,1)))+BE647*BE618","v":0},{"$f":"SUMPRODUCT($O618:BF618,N(1-$O647:BF647),N(OFFSET($O676:BF676,0,MAX(COLUMN($O676:BF676))-COLUMN($O676:BF676),1,1)))+BF647*BF618","v":0},{"$f":"SUMPRODUCT($O618:BG618,N(1-$O647:BG647),N(OFFSET($O676:BG676,0,MAX(COLUMN($O676:BG676))-COLUMN($O676:BG676),1,1)))+BG647*BG618","v":0},{"$f":"SUMPRODUCT($O618:BH618,N(1-$O647:BH647),N(OFFSET($O676:BH676,0,MAX(COLUMN($O676:BH676))-COLUMN($O676:BH676),1,1)))+BH647*BH618","v":0},{"$f":"SUMPRODUCT($O618:BI618,N(1-$O647:BI647),N(OFFSET($O676:BI676,0,MAX(COLUMN($O676:BI676))-COLUMN($O676:BI676),1,1)))+BI647*BI618","v":0},{"$f":"SUMPRODUCT($O618:BJ618,N(1-$O647:BJ647),N(OFFSET($O676:BJ676,0,MAX(COLUMN($O676:BJ676))-COLUMN($O676:BJ676),1,1)))+BJ647*BJ618","v":0},{"$f":"SUMPRODUCT($O618:BK618,N(1-$O647:BK647),N(OFFSET($O676:BK676,0,MAX(COLUMN($O676:BK676))-COLUMN($O676:BK676),1,1)))+BK647*BK618","v":0},{"$f":"SUMPRODUCT($O618:BL618,N(1-$O647:BL647),N(OFFSET($O676:BL676,0,MAX(COLUMN($O676:BL676))-COLUMN($O676:BL676),1,1)))+BL647*BL618","v":0},{"$f":"SUMPRODUCT($O618:BM618,N(1-$O647:BM647),N(OFFSET($O676:BM676,0,MAX(COLUMN($O676:BM676))-COLUMN($O676:BM676),1,1)))+BM647*BM618","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O619:O619,N(1-$O648:O648),N(OFFSET($O677:O677,0,MAX(COLUMN($O677:O677))-COLUMN($O677:O677),1,1)))+O648*O619","v":0},{"$f":"SUMPRODUCT($O619:P619,N(1-$O648:P648),N(OFFSET($O677:P677,0,MAX(COLUMN($O677:P677))-COLUMN($O677:P677),1,1)))+P648*P619","v":0},{"$f":"SUMPRODUCT($O619:Q619,N(1-$O648:Q648),N(OFFSET($O677:Q677,0,MAX(COLUMN($O677:Q677))-COLUMN($O677:Q677),1,1)))+Q648*Q619","v":0},{"$f":"SUMPRODUCT($O619:R619,N(1-$O648:R648),N(OFFSET($O677:R677,0,MAX(COLUMN($O677:R677))-COLUMN($O677:R677),1,1)))+R648*R619","v":0},{"$f":"SUMPRODUCT($O619:S619,N(1-$O648:S648),N(OFFSET($O677:S677,0,MAX(COLUMN($O677:S677))-COLUMN($O677:S677),1,1)))+S648*S619","v":0},{"$f":"SUMPRODUCT($O619:T619,N(1-$O648:T648),N(OFFSET($O677:T677,0,MAX(COLUMN($O677:T677))-COLUMN($O677:T677),1,1)))+T648*T619","v":0},{"$f":"SUMPRODUCT($O619:U619,N(1-$O648:U648),N(OFFSET($O677:U677,0,MAX(COLUMN($O677:U677))-COLUMN($O677:U677),1,1)))+U648*U619","v":0},{"$f":"SUMPRODUCT($O619:V619,N(1-$O648:V648),N(OFFSET($O677:V677,0,MAX(COLUMN($O677:V677))-COLUMN($O677:V677),1,1)))+V648*V619","v":0},{"$f":"SUMPRODUCT($O619:W619,N(1-$O648:W648),N(OFFSET($O677:W677,0,MAX(COLUMN($O677:W677))-COLUMN($O677:W677),1,1)))+W648*W619","v":0},{"$f":"SUMPRODUCT($O619:X619,N(1-$O648:X648),N(OFFSET($O677:X677,0,MAX(COLUMN($O677:X677))-COLUMN($O677:X677),1,1)))+X648*X619","v":0},{"$f":"SUMPRODUCT($O619:Y619,N(1-$O648:Y648),N(OFFSET($O677:Y677,0,MAX(COLUMN($O677:Y677))-COLUMN($O677:Y677),1,1)))+Y648*Y619","v":0},{"$f":"SUMPRODUCT($O619:Z619,N(1-$O648:Z648),N(OFFSET($O677:Z677,0,MAX(COLUMN($O677:Z677))-COLUMN($O677:Z677),1,1)))+Z648*Z619","v":0},{"$f":"SUMPRODUCT($O619:AA619,N(1-$O648:AA648),N(OFFSET($O677:AA677,0,MAX(COLUMN($O677:AA677))-COLUMN($O677:AA677),1,1)))+AA648*AA619","v":0},{"$f":"SUMPRODUCT($O619:AB619,N(1-$O648:AB648),N(OFFSET($O677:AB677,0,MAX(COLUMN($O677:AB677))-COLUMN($O677:AB677),1,1)))+AB648*AB619","v":0},{"$f":"SUMPRODUCT($O619:AC619,N(1-$O648:AC648),N(OFFSET($O677:AC677,0,MAX(COLUMN($O677:AC677))-COLUMN($O677:AC677),1,1)))+AC648*AC619","v":0},{"$f":"SUMPRODUCT($O619:AD619,N(1-$O648:AD648),N(OFFSET($O677:AD677,0,MAX(COLUMN($O677:AD677))-COLUMN($O677:AD677),1,1)))+AD648*AD619","v":0},{"$f":"SUMPRODUCT($O619:AE619,N(1-$O648:AE648),N(OFFSET($O677:AE677,0,MAX(COLUMN($O677:AE677))-COLUMN($O677:AE677),1,1)))+AE648*AE619","v":0},{"$f":"SUMPRODUCT($O619:AF619,N(1-$O648:AF648),N(OFFSET($O677:AF677,0,MAX(COLUMN($O677:AF677))-COLUMN($O677:AF677),1,1)))+AF648*AF619","v":0},{"$f":"SUMPRODUCT($O619:AG619,N(1-$O648:AG648),N(OFFSET($O677:AG677,0,MAX(COLUMN($O677:AG677))-COLUMN($O677:AG677),1,1)))+AG648*AG619","v":0},{"$f":"SUMPRODUCT($O619:AH619,N(1-$O648:AH648),N(OFFSET($O677:AH677,0,MAX(COLUMN($O677:AH677))-COLUMN($O677:AH677),1,1)))+AH648*AH619","v":0},{"$f":"SUMPRODUCT($O619:AI619,N(1-$O648:AI648),N(OFFSET($O677:AI677,0,MAX(COLUMN($O677:AI677))-COLUMN($O677:AI677),1,1)))+AI648*AI619","v":0},{"$f":"SUMPRODUCT($O619:AJ619,N(1-$O648:AJ648),N(OFFSET($O677:AJ677,0,MAX(COLUMN($O677:AJ677))-COLUMN($O677:AJ677),1,1)))+AJ648*AJ619","v":0},{"$f":"SUMPRODUCT($O619:AK619,N(1-$O648:AK648),N(OFFSET($O677:AK677,0,MAX(COLUMN($O677:AK677))-COLUMN($O677:AK677),1,1)))+AK648*AK619","v":0},{"$f":"SUMPRODUCT($O619:AL619,N(1-$O648:AL648),N(OFFSET($O677:AL677,0,MAX(COLUMN($O677:AL677))-COLUMN($O677:AL677),1,1)))+AL648*AL619","v":0},{"$f":"SUMPRODUCT($O619:AM619,N(1-$O648:AM648),N(OFFSET($O677:AM677,0,MAX(COLUMN($O677:AM677))-COLUMN($O677:AM677),1,1)))+AM648*AM619","v":0},{"$f":"SUMPRODUCT($O619:AN619,N(1-$O648:AN648),N(OFFSET($O677:AN677,0,MAX(COLUMN($O677:AN677))-COLUMN($O677:AN677),1,1)))+AN648*AN619","v":0},{"$f":"SUMPRODUCT($O619:AO619,N(1-$O648:AO648),N(OFFSET($O677:AO677,0,MAX(COLUMN($O677:AO677))-COLUMN($O677:AO677),1,1)))+AO648*AO619","v":0},{"$f":"SUMPRODUCT($O619:AP619,N(1-$O648:AP648),N(OFFSET($O677:AP677,0,MAX(COLUMN($O677:AP677))-COLUMN($O677:AP677),1,1)))+AP648*AP619","v":0},{"$f":"SUMPRODUCT($O619:AQ619,N(1-$O648:AQ648),N(OFFSET($O677:AQ677,0,MAX(COLUMN($O677:AQ677))-COLUMN($O677:AQ677),1,1)))+AQ648*AQ619","v":0},{"$f":"SUMPRODUCT($O619:AR619,N(1-$O648:AR648),N(OFFSET($O677:AR677,0,MAX(COLUMN($O677:AR677))-COLUMN($O677:AR677),1,1)))+AR648*AR619","v":0},{"$f":"SUMPRODUCT($O619:AS619,N(1-$O648:AS648),N(OFFSET($O677:AS677,0,MAX(COLUMN($O677:AS677))-COLUMN($O677:AS677),1,1)))+AS648*AS619","v":0},{"$f":"SUMPRODUCT($O619:AT619,N(1-$O648:AT648),N(OFFSET($O677:AT677,0,MAX(COLUMN($O677:AT677))-COLUMN($O677:AT677),1,1)))+AT648*AT619","v":0},{"$f":"SUMPRODUCT($O619:AU619,N(1-$O648:AU648),N(OFFSET($O677:AU677,0,MAX(COLUMN($O677:AU677))-COLUMN($O677:AU677),1,1)))+AU648*AU619","v":0},{"$f":"SUMPRODUCT($O619:AV619,N(1-$O648:AV648),N(OFFSET($O677:AV677,0,MAX(COLUMN($O677:AV677))-COLUMN($O677:AV677),1,1)))+AV648*AV619","v":0},{"$f":"SUMPRODUCT($O619:AW619,N(1-$O648:AW648),N(OFFSET($O677:AW677,0,MAX(COLUMN($O677:AW677))-COLUMN($O677:AW677),1,1)))+AW648*AW619","v":0},{"$f":"SUMPRODUCT($O619:AX619,N(1-$O648:AX648),N(OFFSET($O677:AX677,0,MAX(COLUMN($O677:AX677))-COLUMN($O677:AX677),1,1)))+AX648*AX619","v":0},{"$f":"SUMPRODUCT($O619:AY619,N(1-$O648:AY648),N(OFFSET($O677:AY677,0,MAX(COLUMN($O677:AY677))-COLUMN($O677:AY677),1,1)))+AY648*AY619","v":0},{"$f":"SUMPRODUCT($O619:AZ619,N(1-$O648:AZ648),N(OFFSET($O677:AZ677,0,MAX(COLUMN($O677:AZ677))-COLUMN($O677:AZ677),1,1)))+AZ648*AZ619","v":0},{"$f":"SUMPRODUCT($O619:BA619,N(1-$O648:BA648),N(OFFSET($O677:BA677,0,MAX(COLUMN($O677:BA677))-COLUMN($O677:BA677),1,1)))+BA648*BA619","v":0},{"$f":"SUMPRODUCT($O619:BB619,N(1-$O648:BB648),N(OFFSET($O677:BB677,0,MAX(COLUMN($O677:BB677))-COLUMN($O677:BB677),1,1)))+BB648*BB619","v":0},{"$f":"SUMPRODUCT($O619:BC619,N(1-$O648:BC648),N(OFFSET($O677:BC677,0,MAX(COLUMN($O677:BC677))-COLUMN($O677:BC677),1,1)))+BC648*BC619","v":0},{"$f":"SUMPRODUCT($O619:BD619,N(1-$O648:BD648),N(OFFSET($O677:BD677,0,MAX(COLUMN($O677:BD677))-COLUMN($O677:BD677),1,1)))+BD648*BD619","v":0},{"$f":"SUMPRODUCT($O619:BE619,N(1-$O648:BE648),N(OFFSET($O677:BE677,0,MAX(COLUMN($O677:BE677))-COLUMN($O677:BE677),1,1)))+BE648*BE619","v":0},{"$f":"SUMPRODUCT($O619:BF619,N(1-$O648:BF648),N(OFFSET($O677:BF677,0,MAX(COLUMN($O677:BF677))-COLUMN($O677:BF677),1,1)))+BF648*BF619","v":0},{"$f":"SUMPRODUCT($O619:BG619,N(1-$O648:BG648),N(OFFSET($O677:BG677,0,MAX(COLUMN($O677:BG677))-COLUMN($O677:BG677),1,1)))+BG648*BG619","v":0},{"$f":"SUMPRODUCT($O619:BH619,N(1-$O648:BH648),N(OFFSET($O677:BH677,0,MAX(COLUMN($O677:BH677))-COLUMN($O677:BH677),1,1)))+BH648*BH619","v":0},{"$f":"SUMPRODUCT($O619:BI619,N(1-$O648:BI648),N(OFFSET($O677:BI677,0,MAX(COLUMN($O677:BI677))-COLUMN($O677:BI677),1,1)))+BI648*BI619","v":0},{"$f":"SUMPRODUCT($O619:BJ619,N(1-$O648:BJ648),N(OFFSET($O677:BJ677,0,MAX(COLUMN($O677:BJ677))-COLUMN($O677:BJ677),1,1)))+BJ648*BJ619","v":0},{"$f":"SUMPRODUCT($O619:BK619,N(1-$O648:BK648),N(OFFSET($O677:BK677,0,MAX(COLUMN($O677:BK677))-COLUMN($O677:BK677),1,1)))+BK648*BK619","v":0},{"$f":"SUMPRODUCT($O619:BL619,N(1-$O648:BL648),N(OFFSET($O677:BL677,0,MAX(COLUMN($O677:BL677))-COLUMN($O677:BL677),1,1)))+BL648*BL619","v":0},{"$f":"SUMPRODUCT($O619:BM619,N(1-$O648:BM648),N(OFFSET($O677:BM677,0,MAX(COLUMN($O677:BM677))-COLUMN($O677:BM677),1,1)))+BM648*BM619","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O620:O620,N(1-$O649:O649),N(OFFSET($O678:O678,0,MAX(COLUMN($O678:O678))-COLUMN($O678:O678),1,1)))+O649*O620","v":0},{"$f":"SUMPRODUCT($O620:P620,N(1-$O649:P649),N(OFFSET($O678:P678,0,MAX(COLUMN($O678:P678))-COLUMN($O678:P678),1,1)))+P649*P620","v":0},{"$f":"SUMPRODUCT($O620:Q620,N(1-$O649:Q649),N(OFFSET($O678:Q678,0,MAX(COLUMN($O678:Q678))-COLUMN($O678:Q678),1,1)))+Q649*Q620","v":0},{"$f":"SUMPRODUCT($O620:R620,N(1-$O649:R649),N(OFFSET($O678:R678,0,MAX(COLUMN($O678:R678))-COLUMN($O678:R678),1,1)))+R649*R620","v":0},{"$f":"SUMPRODUCT($O620:S620,N(1-$O649:S649),N(OFFSET($O678:S678,0,MAX(COLUMN($O678:S678))-COLUMN($O678:S678),1,1)))+S649*S620","v":0},{"$f":"SUMPRODUCT($O620:T620,N(1-$O649:T649),N(OFFSET($O678:T678,0,MAX(COLUMN($O678:T678))-COLUMN($O678:T678),1,1)))+T649*T620","v":0},{"$f":"SUMPRODUCT($O620:U620,N(1-$O649:U649),N(OFFSET($O678:U678,0,MAX(COLUMN($O678:U678))-COLUMN($O678:U678),1,1)))+U649*U620","v":0},{"$f":"SUMPRODUCT($O620:V620,N(1-$O649:V649),N(OFFSET($O678:V678,0,MAX(COLUMN($O678:V678))-COLUMN($O678:V678),1,1)))+V649*V620","v":0},{"$f":"SUMPRODUCT($O620:W620,N(1-$O649:W649),N(OFFSET($O678:W678,0,MAX(COLUMN($O678:W678))-COLUMN($O678:W678),1,1)))+W649*W620","v":0},{"$f":"SUMPRODUCT($O620:X620,N(1-$O649:X649),N(OFFSET($O678:X678,0,MAX(COLUMN($O678:X678))-COLUMN($O678:X678),1,1)))+X649*X620","v":0},{"$f":"SUMPRODUCT($O620:Y620,N(1-$O649:Y649),N(OFFSET($O678:Y678,0,MAX(COLUMN($O678:Y678))-COLUMN($O678:Y678),1,1)))+Y649*Y620","v":0},{"$f":"SUMPRODUCT($O620:Z620,N(1-$O649:Z649),N(OFFSET($O678:Z678,0,MAX(COLUMN($O678:Z678))-COLUMN($O678:Z678),1,1)))+Z649*Z620","v":0},{"$f":"SUMPRODUCT($O620:AA620,N(1-$O649:AA649),N(OFFSET($O678:AA678,0,MAX(COLUMN($O678:AA678))-COLUMN($O678:AA678),1,1)))+AA649*AA620","v":0},{"$f":"SUMPRODUCT($O620:AB620,N(1-$O649:AB649),N(OFFSET($O678:AB678,0,MAX(COLUMN($O678:AB678))-COLUMN($O678:AB678),1,1)))+AB649*AB620","v":0},{"$f":"SUMPRODUCT($O620:AC620,N(1-$O649:AC649),N(OFFSET($O678:AC678,0,MAX(COLUMN($O678:AC678))-COLUMN($O678:AC678),1,1)))+AC649*AC620","v":0},{"$f":"SUMPRODUCT($O620:AD620,N(1-$O649:AD649),N(OFFSET($O678:AD678,0,MAX(COLUMN($O678:AD678))-COLUMN($O678:AD678),1,1)))+AD649*AD620","v":0},{"$f":"SUMPRODUCT($O620:AE620,N(1-$O649:AE649),N(OFFSET($O678:AE678,0,MAX(COLUMN($O678:AE678))-COLUMN($O678:AE678),1,1)))+AE649*AE620","v":0},{"$f":"SUMPRODUCT($O620:AF620,N(1-$O649:AF649),N(OFFSET($O678:AF678,0,MAX(COLUMN($O678:AF678))-COLUMN($O678:AF678),1,1)))+AF649*AF620","v":0},{"$f":"SUMPRODUCT($O620:AG620,N(1-$O649:AG649),N(OFFSET($O678:AG678,0,MAX(COLUMN($O678:AG678))-COLUMN($O678:AG678),1,1)))+AG649*AG620","v":0},{"$f":"SUMPRODUCT($O620:AH620,N(1-$O649:AH649),N(OFFSET($O678:AH678,0,MAX(COLUMN($O678:AH678))-COLUMN($O678:AH678),1,1)))+AH649*AH620","v":0},{"$f":"SUMPRODUCT($O620:AI620,N(1-$O649:AI649),N(OFFSET($O678:AI678,0,MAX(COLUMN($O678:AI678))-COLUMN($O678:AI678),1,1)))+AI649*AI620","v":0},{"$f":"SUMPRODUCT($O620:AJ620,N(1-$O649:AJ649),N(OFFSET($O678:AJ678,0,MAX(COLUMN($O678:AJ678))-COLUMN($O678:AJ678),1,1)))+AJ649*AJ620","v":0},{"$f":"SUMPRODUCT($O620:AK620,N(1-$O649:AK649),N(OFFSET($O678:AK678,0,MAX(COLUMN($O678:AK678))-COLUMN($O678:AK678),1,1)))+AK649*AK620","v":0},{"$f":"SUMPRODUCT($O620:AL620,N(1-$O649:AL649),N(OFFSET($O678:AL678,0,MAX(COLUMN($O678:AL678))-COLUMN($O678:AL678),1,1)))+AL649*AL620","v":0},{"$f":"SUMPRODUCT($O620:AM620,N(1-$O649:AM649),N(OFFSET($O678:AM678,0,MAX(COLUMN($O678:AM678))-COLUMN($O678:AM678),1,1)))+AM649*AM620","v":0},{"$f":"SUMPRODUCT($O620:AN620,N(1-$O649:AN649),N(OFFSET($O678:AN678,0,MAX(COLUMN($O678:AN678))-COLUMN($O678:AN678),1,1)))+AN649*AN620","v":0},{"$f":"SUMPRODUCT($O620:AO620,N(1-$O649:AO649),N(OFFSET($O678:AO678,0,MAX(COLUMN($O678:AO678))-COLUMN($O678:AO678),1,1)))+AO649*AO620","v":0},{"$f":"SUMPRODUCT($O620:AP620,N(1-$O649:AP649),N(OFFSET($O678:AP678,0,MAX(COLUMN($O678:AP678))-COLUMN($O678:AP678),1,1)))+AP649*AP620","v":0},{"$f":"SUMPRODUCT($O620:AQ620,N(1-$O649:AQ649),N(OFFSET($O678:AQ678,0,MAX(COLUMN($O678:AQ678))-COLUMN($O678:AQ678),1,1)))+AQ649*AQ620","v":0},{"$f":"SUMPRODUCT($O620:AR620,N(1-$O649:AR649),N(OFFSET($O678:AR678,0,MAX(COLUMN($O678:AR678))-COLUMN($O678:AR678),1,1)))+AR649*AR620","v":0},{"$f":"SUMPRODUCT($O620:AS620,N(1-$O649:AS649),N(OFFSET($O678:AS678,0,MAX(COLUMN($O678:AS678))-COLUMN($O678:AS678),1,1)))+AS649*AS620","v":0},{"$f":"SUMPRODUCT($O620:AT620,N(1-$O649:AT649),N(OFFSET($O678:AT678,0,MAX(COLUMN($O678:AT678))-COLUMN($O678:AT678),1,1)))+AT649*AT620","v":0},{"$f":"SUMPRODUCT($O620:AU620,N(1-$O649:AU649),N(OFFSET($O678:AU678,0,MAX(COLUMN($O678:AU678))-COLUMN($O678:AU678),1,1)))+AU649*AU620","v":0},{"$f":"SUMPRODUCT($O620:AV620,N(1-$O649:AV649),N(OFFSET($O678:AV678,0,MAX(COLUMN($O678:AV678))-COLUMN($O678:AV678),1,1)))+AV649*AV620","v":0},{"$f":"SUMPRODUCT($O620:AW620,N(1-$O649:AW649),N(OFFSET($O678:AW678,0,MAX(COLUMN($O678:AW678))-COLUMN($O678:AW678),1,1)))+AW649*AW620","v":0},{"$f":"SUMPRODUCT($O620:AX620,N(1-$O649:AX649),N(OFFSET($O678:AX678,0,MAX(COLUMN($O678:AX678))-COLUMN($O678:AX678),1,1)))+AX649*AX620","v":0},{"$f":"SUMPRODUCT($O620:AY620,N(1-$O649:AY649),N(OFFSET($O678:AY678,0,MAX(COLUMN($O678:AY678))-COLUMN($O678:AY678),1,1)))+AY649*AY620","v":0},{"$f":"SUMPRODUCT($O620:AZ620,N(1-$O649:AZ649),N(OFFSET($O678:AZ678,0,MAX(COLUMN($O678:AZ678))-COLUMN($O678:AZ678),1,1)))+AZ649*AZ620","v":0},{"$f":"SUMPRODUCT($O620:BA620,N(1-$O649:BA649),N(OFFSET($O678:BA678,0,MAX(COLUMN($O678:BA678))-COLUMN($O678:BA678),1,1)))+BA649*BA620","v":0},{"$f":"SUMPRODUCT($O620:BB620,N(1-$O649:BB649),N(OFFSET($O678:BB678,0,MAX(COLUMN($O678:BB678))-COLUMN($O678:BB678),1,1)))+BB649*BB620","v":0},{"$f":"SUMPRODUCT($O620:BC620,N(1-$O649:BC649),N(OFFSET($O678:BC678,0,MAX(COLUMN($O678:BC678))-COLUMN($O678:BC678),1,1)))+BC649*BC620","v":0},{"$f":"SUMPRODUCT($O620:BD620,N(1-$O649:BD649),N(OFFSET($O678:BD678,0,MAX(COLUMN($O678:BD678))-COLUMN($O678:BD678),1,1)))+BD649*BD620","v":0},{"$f":"SUMPRODUCT($O620:BE620,N(1-$O649:BE649),N(OFFSET($O678:BE678,0,MAX(COLUMN($O678:BE678))-COLUMN($O678:BE678),1,1)))+BE649*BE620","v":0},{"$f":"SUMPRODUCT($O620:BF620,N(1-$O649:BF649),N(OFFSET($O678:BF678,0,MAX(COLUMN($O678:BF678))-COLUMN($O678:BF678),1,1)))+BF649*BF620","v":0},{"$f":"SUMPRODUCT($O620:BG620,N(1-$O649:BG649),N(OFFSET($O678:BG678,0,MAX(COLUMN($O678:BG678))-COLUMN($O678:BG678),1,1)))+BG649*BG620","v":0},{"$f":"SUMPRODUCT($O620:BH620,N(1-$O649:BH649),N(OFFSET($O678:BH678,0,MAX(COLUMN($O678:BH678))-COLUMN($O678:BH678),1,1)))+BH649*BH620","v":0},{"$f":"SUMPRODUCT($O620:BI620,N(1-$O649:BI649),N(OFFSET($O678:BI678,0,MAX(COLUMN($O678:BI678))-COLUMN($O678:BI678),1,1)))+BI649*BI620","v":0},{"$f":"SUMPRODUCT($O620:BJ620,N(1-$O649:BJ649),N(OFFSET($O678:BJ678,0,MAX(COLUMN($O678:BJ678))-COLUMN($O678:BJ678),1,1)))+BJ649*BJ620","v":0},{"$f":"SUMPRODUCT($O620:BK620,N(1-$O649:BK649),N(OFFSET($O678:BK678,0,MAX(COLUMN($O678:BK678))-COLUMN($O678:BK678),1,1)))+BK649*BK620","v":0},{"$f":"SUMPRODUCT($O620:BL620,N(1-$O649:BL649),N(OFFSET($O678:BL678,0,MAX(COLUMN($O678:BL678))-COLUMN($O678:BL678),1,1)))+BL649*BL620","v":0},{"$f":"SUMPRODUCT($O620:BM620,N(1-$O649:BM649),N(OFFSET($O678:BM678,0,MAX(COLUMN($O678:BM678))-COLUMN($O678:BM678),1,1)))+BM649*BM620","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O621:O621,N(1-$O650:O650),N(OFFSET($O679:O679,0,MAX(COLUMN($O679:O679))-COLUMN($O679:O679),1,1)))+O650*O621","v":0},{"$f":"SUMPRODUCT($O621:P621,N(1-$O650:P650),N(OFFSET($O679:P679,0,MAX(COLUMN($O679:P679))-COLUMN($O679:P679),1,1)))+P650*P621","v":0},{"$f":"SUMPRODUCT($O621:Q621,N(1-$O650:Q650),N(OFFSET($O679:Q679,0,MAX(COLUMN($O679:Q679))-COLUMN($O679:Q679),1,1)))+Q650*Q621","v":0},{"$f":"SUMPRODUCT($O621:R621,N(1-$O650:R650),N(OFFSET($O679:R679,0,MAX(COLUMN($O679:R679))-COLUMN($O679:R679),1,1)))+R650*R621","v":0},{"$f":"SUMPRODUCT($O621:S621,N(1-$O650:S650),N(OFFSET($O679:S679,0,MAX(COLUMN($O679:S679))-COLUMN($O679:S679),1,1)))+S650*S621","v":0},{"$f":"SUMPRODUCT($O621:T621,N(1-$O650:T650),N(OFFSET($O679:T679,0,MAX(COLUMN($O679:T679))-COLUMN($O679:T679),1,1)))+T650*T621","v":0},{"$f":"SUMPRODUCT($O621:U621,N(1-$O650:U650),N(OFFSET($O679:U679,0,MAX(COLUMN($O679:U679))-COLUMN($O679:U679),1,1)))+U650*U621","v":0},{"$f":"SUMPRODUCT($O621:V621,N(1-$O650:V650),N(OFFSET($O679:V679,0,MAX(COLUMN($O679:V679))-COLUMN($O679:V679),1,1)))+V650*V621","v":0},{"$f":"SUMPRODUCT($O621:W621,N(1-$O650:W650),N(OFFSET($O679:W679,0,MAX(COLUMN($O679:W679))-COLUMN($O679:W679),1,1)))+W650*W621","v":0},{"$f":"SUMPRODUCT($O621:X621,N(1-$O650:X650),N(OFFSET($O679:X679,0,MAX(COLUMN($O679:X679))-COLUMN($O679:X679),1,1)))+X650*X621","v":0},{"$f":"SUMPRODUCT($O621:Y621,N(1-$O650:Y650),N(OFFSET($O679:Y679,0,MAX(COLUMN($O679:Y679))-COLUMN($O679:Y679),1,1)))+Y650*Y621","v":0},{"$f":"SUMPRODUCT($O621:Z621,N(1-$O650:Z650),N(OFFSET($O679:Z679,0,MAX(COLUMN($O679:Z679))-COLUMN($O679:Z679),1,1)))+Z650*Z621","v":0},{"$f":"SUMPRODUCT($O621:AA621,N(1-$O650:AA650),N(OFFSET($O679:AA679,0,MAX(COLUMN($O679:AA679))-COLUMN($O679:AA679),1,1)))+AA650*AA621","v":0},{"$f":"SUMPRODUCT($O621:AB621,N(1-$O650:AB650),N(OFFSET($O679:AB679,0,MAX(COLUMN($O679:AB679))-COLUMN($O679:AB679),1,1)))+AB650*AB621","v":0},{"$f":"SUMPRODUCT($O621:AC621,N(1-$O650:AC650),N(OFFSET($O679:AC679,0,MAX(COLUMN($O679:AC679))-COLUMN($O679:AC679),1,1)))+AC650*AC621","v":0},{"$f":"SUMPRODUCT($O621:AD621,N(1-$O650:AD650),N(OFFSET($O679:AD679,0,MAX(COLUMN($O679:AD679))-COLUMN($O679:AD679),1,1)))+AD650*AD621","v":0},{"$f":"SUMPRODUCT($O621:AE621,N(1-$O650:AE650),N(OFFSET($O679:AE679,0,MAX(COLUMN($O679:AE679))-COLUMN($O679:AE679),1,1)))+AE650*AE621","v":0},{"$f":"SUMPRODUCT($O621:AF621,N(1-$O650:AF650),N(OFFSET($O679:AF679,0,MAX(COLUMN($O679:AF679))-COLUMN($O679:AF679),1,1)))+AF650*AF621","v":0},{"$f":"SUMPRODUCT($O621:AG621,N(1-$O650:AG650),N(OFFSET($O679:AG679,0,MAX(COLUMN($O679:AG679))-COLUMN($O679:AG679),1,1)))+AG650*AG621","v":0},{"$f":"SUMPRODUCT($O621:AH621,N(1-$O650:AH650),N(OFFSET($O679:AH679,0,MAX(COLUMN($O679:AH679))-COLUMN($O679:AH679),1,1)))+AH650*AH621","v":0},{"$f":"SUMPRODUCT($O621:AI621,N(1-$O650:AI650),N(OFFSET($O679:AI679,0,MAX(COLUMN($O679:AI679))-COLUMN($O679:AI679),1,1)))+AI650*AI621","v":0},{"$f":"SUMPRODUCT($O621:AJ621,N(1-$O650:AJ650),N(OFFSET($O679:AJ679,0,MAX(COLUMN($O679:AJ679))-COLUMN($O679:AJ679),1,1)))+AJ650*AJ621","v":0},{"$f":"SUMPRODUCT($O621:AK621,N(1-$O650:AK650),N(OFFSET($O679:AK679,0,MAX(COLUMN($O679:AK679))-COLUMN($O679:AK679),1,1)))+AK650*AK621","v":0},{"$f":"SUMPRODUCT($O621:AL621,N(1-$O650:AL650),N(OFFSET($O679:AL679,0,MAX(COLUMN($O679:AL679))-COLUMN($O679:AL679),1,1)))+AL650*AL621","v":0},{"$f":"SUMPRODUCT($O621:AM621,N(1-$O650:AM650),N(OFFSET($O679:AM679,0,MAX(COLUMN($O679:AM679))-COLUMN($O679:AM679),1,1)))+AM650*AM621","v":0},{"$f":"SUMPRODUCT($O621:AN621,N(1-$O650:AN650),N(OFFSET($O679:AN679,0,MAX(COLUMN($O679:AN679))-COLUMN($O679:AN679),1,1)))+AN650*AN621","v":0},{"$f":"SUMPRODUCT($O621:AO621,N(1-$O650:AO650),N(OFFSET($O679:AO679,0,MAX(COLUMN($O679:AO679))-COLUMN($O679:AO679),1,1)))+AO650*AO621","v":0},{"$f":"SUMPRODUCT($O621:AP621,N(1-$O650:AP650),N(OFFSET($O679:AP679,0,MAX(COLUMN($O679:AP679))-COLUMN($O679:AP679),1,1)))+AP650*AP621","v":0},{"$f":"SUMPRODUCT($O621:AQ621,N(1-$O650:AQ650),N(OFFSET($O679:AQ679,0,MAX(COLUMN($O679:AQ679))-COLUMN($O679:AQ679),1,1)))+AQ650*AQ621","v":0},{"$f":"SUMPRODUCT($O621:AR621,N(1-$O650:AR650),N(OFFSET($O679:AR679,0,MAX(COLUMN($O679:AR679))-COLUMN($O679:AR679),1,1)))+AR650*AR621","v":0},{"$f":"SUMPRODUCT($O621:AS621,N(1-$O650:AS650),N(OFFSET($O679:AS679,0,MAX(COLUMN($O679:AS679))-COLUMN($O679:AS679),1,1)))+AS650*AS621","v":0},{"$f":"SUMPRODUCT($O621:AT621,N(1-$O650:AT650),N(OFFSET($O679:AT679,0,MAX(COLUMN($O679:AT679))-COLUMN($O679:AT679),1,1)))+AT650*AT621","v":0},{"$f":"SUMPRODUCT($O621:AU621,N(1-$O650:AU650),N(OFFSET($O679:AU679,0,MAX(COLUMN($O679:AU679))-COLUMN($O679:AU679),1,1)))+AU650*AU621","v":0},{"$f":"SUMPRODUCT($O621:AV621,N(1-$O650:AV650),N(OFFSET($O679:AV679,0,MAX(COLUMN($O679:AV679))-COLUMN($O679:AV679),1,1)))+AV650*AV621","v":0},{"$f":"SUMPRODUCT($O621:AW621,N(1-$O650:AW650),N(OFFSET($O679:AW679,0,MAX(COLUMN($O679:AW679))-COLUMN($O679:AW679),1,1)))+AW650*AW621","v":0},{"$f":"SUMPRODUCT($O621:AX621,N(1-$O650:AX650),N(OFFSET($O679:AX679,0,MAX(COLUMN($O679:AX679))-COLUMN($O679:AX679),1,1)))+AX650*AX621","v":0},{"$f":"SUMPRODUCT($O621:AY621,N(1-$O650:AY650),N(OFFSET($O679:AY679,0,MAX(COLUMN($O679:AY679))-COLUMN($O679:AY679),1,1)))+AY650*AY621","v":0},{"$f":"SUMPRODUCT($O621:AZ621,N(1-$O650:AZ650),N(OFFSET($O679:AZ679,0,MAX(COLUMN($O679:AZ679))-COLUMN($O679:AZ679),1,1)))+AZ650*AZ621","v":0},{"$f":"SUMPRODUCT($O621:BA621,N(1-$O650:BA650),N(OFFSET($O679:BA679,0,MAX(COLUMN($O679:BA679))-COLUMN($O679:BA679),1,1)))+BA650*BA621","v":0},{"$f":"SUMPRODUCT($O621:BB621,N(1-$O650:BB650),N(OFFSET($O679:BB679,0,MAX(COLUMN($O679:BB679))-COLUMN($O679:BB679),1,1)))+BB650*BB621","v":0},{"$f":"SUMPRODUCT($O621:BC621,N(1-$O650:BC650),N(OFFSET($O679:BC679,0,MAX(COLUMN($O679:BC679))-COLUMN($O679:BC679),1,1)))+BC650*BC621","v":0},{"$f":"SUMPRODUCT($O621:BD621,N(1-$O650:BD650),N(OFFSET($O679:BD679,0,MAX(COLUMN($O679:BD679))-COLUMN($O679:BD679),1,1)))+BD650*BD621","v":0},{"$f":"SUMPRODUCT($O621:BE621,N(1-$O650:BE650),N(OFFSET($O679:BE679,0,MAX(COLUMN($O679:BE679))-COLUMN($O679:BE679),1,1)))+BE650*BE621","v":0},{"$f":"SUMPRODUCT($O621:BF621,N(1-$O650:BF650),N(OFFSET($O679:BF679,0,MAX(COLUMN($O679:BF679))-COLUMN($O679:BF679),1,1)))+BF650*BF621","v":0},{"$f":"SUMPRODUCT($O621:BG621,N(1-$O650:BG650),N(OFFSET($O679:BG679,0,MAX(COLUMN($O679:BG679))-COLUMN($O679:BG679),1,1)))+BG650*BG621","v":0},{"$f":"SUMPRODUCT($O621:BH621,N(1-$O650:BH650),N(OFFSET($O679:BH679,0,MAX(COLUMN($O679:BH679))-COLUMN($O679:BH679),1,1)))+BH650*BH621","v":0},{"$f":"SUMPRODUCT($O621:BI621,N(1-$O650:BI650),N(OFFSET($O679:BI679,0,MAX(COLUMN($O679:BI679))-COLUMN($O679:BI679),1,1)))+BI650*BI621","v":0},{"$f":"SUMPRODUCT($O621:BJ621,N(1-$O650:BJ650),N(OFFSET($O679:BJ679,0,MAX(COLUMN($O679:BJ679))-COLUMN($O679:BJ679),1,1)))+BJ650*BJ621","v":0},{"$f":"SUMPRODUCT($O621:BK621,N(1-$O650:BK650),N(OFFSET($O679:BK679,0,MAX(COLUMN($O679:BK679))-COLUMN($O679:BK679),1,1)))+BK650*BK621","v":0},{"$f":"SUMPRODUCT($O621:BL621,N(1-$O650:BL650),N(OFFSET($O679:BL679,0,MAX(COLUMN($O679:BL679))-COLUMN($O679:BL679),1,1)))+BL650*BL621","v":0},{"$f":"SUMPRODUCT($O621:BM621,N(1-$O650:BM650),N(OFFSET($O679:BM679,0,MAX(COLUMN($O679:BM679))-COLUMN($O679:BM679),1,1)))+BM650*BM621","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O622:O622,N(1-$O651:O651),N(OFFSET($O680:O680,0,MAX(COLUMN($O680:O680))-COLUMN($O680:O680),1,1)))+O651*O622","v":0},{"$f":"SUMPRODUCT($O622:P622,N(1-$O651:P651),N(OFFSET($O680:P680,0,MAX(COLUMN($O680:P680))-COLUMN($O680:P680),1,1)))+P651*P622","v":0},{"$f":"SUMPRODUCT($O622:Q622,N(1-$O651:Q651),N(OFFSET($O680:Q680,0,MAX(COLUMN($O680:Q680))-COLUMN($O680:Q680),1,1)))+Q651*Q622","v":0},{"$f":"SUMPRODUCT($O622:R622,N(1-$O651:R651),N(OFFSET($O680:R680,0,MAX(COLUMN($O680:R680))-COLUMN($O680:R680),1,1)))+R651*R622","v":0},{"$f":"SUMPRODUCT($O622:S622,N(1-$O651:S651),N(OFFSET($O680:S680,0,MAX(COLUMN($O680:S680))-COLUMN($O680:S680),1,1)))+S651*S622","v":0},{"$f":"SUMPRODUCT($O622:T622,N(1-$O651:T651),N(OFFSET($O680:T680,0,MAX(COLUMN($O680:T680))-COLUMN($O680:T680),1,1)))+T651*T622","v":0},{"$f":"SUMPRODUCT($O622:U622,N(1-$O651:U651),N(OFFSET($O680:U680,0,MAX(COLUMN($O680:U680))-COLUMN($O680:U680),1,1)))+U651*U622","v":0},{"$f":"SUMPRODUCT($O622:V622,N(1-$O651:V651),N(OFFSET($O680:V680,0,MAX(COLUMN($O680:V680))-COLUMN($O680:V680),1,1)))+V651*V622","v":0},{"$f":"SUMPRODUCT($O622:W622,N(1-$O651:W651),N(OFFSET($O680:W680,0,MAX(COLUMN($O680:W680))-COLUMN($O680:W680),1,1)))+W651*W622","v":0},{"$f":"SUMPRODUCT($O622:X622,N(1-$O651:X651),N(OFFSET($O680:X680,0,MAX(COLUMN($O680:X680))-COLUMN($O680:X680),1,1)))+X651*X622","v":0},{"$f":"SUMPRODUCT($O622:Y622,N(1-$O651:Y651),N(OFFSET($O680:Y680,0,MAX(COLUMN($O680:Y680))-COLUMN($O680:Y680),1,1)))+Y651*Y622","v":0},{"$f":"SUMPRODUCT($O622:Z622,N(1-$O651:Z651),N(OFFSET($O680:Z680,0,MAX(COLUMN($O680:Z680))-COLUMN($O680:Z680),1,1)))+Z651*Z622","v":0},{"$f":"SUMPRODUCT($O622:AA622,N(1-$O651:AA651),N(OFFSET($O680:AA680,0,MAX(COLUMN($O680:AA680))-COLUMN($O680:AA680),1,1)))+AA651*AA622","v":0},{"$f":"SUMPRODUCT($O622:AB622,N(1-$O651:AB651),N(OFFSET($O680:AB680,0,MAX(COLUMN($O680:AB680))-COLUMN($O680:AB680),1,1)))+AB651*AB622","v":0},{"$f":"SUMPRODUCT($O622:AC622,N(1-$O651:AC651),N(OFFSET($O680:AC680,0,MAX(COLUMN($O680:AC680))-COLUMN($O680:AC680),1,1)))+AC651*AC622","v":0},{"$f":"SUMPRODUCT($O622:AD622,N(1-$O651:AD651),N(OFFSET($O680:AD680,0,MAX(COLUMN($O680:AD680))-COLUMN($O680:AD680),1,1)))+AD651*AD622","v":0},{"$f":"SUMPRODUCT($O622:AE622,N(1-$O651:AE651),N(OFFSET($O680:AE680,0,MAX(COLUMN($O680:AE680))-COLUMN($O680:AE680),1,1)))+AE651*AE622","v":0},{"$f":"SUMPRODUCT($O622:AF622,N(1-$O651:AF651),N(OFFSET($O680:AF680,0,MAX(COLUMN($O680:AF680))-COLUMN($O680:AF680),1,1)))+AF651*AF622","v":0},{"$f":"SUMPRODUCT($O622:AG622,N(1-$O651:AG651),N(OFFSET($O680:AG680,0,MAX(COLUMN($O680:AG680))-COLUMN($O680:AG680),1,1)))+AG651*AG622","v":0},{"$f":"SUMPRODUCT($O622:AH622,N(1-$O651:AH651),N(OFFSET($O680:AH680,0,MAX(COLUMN($O680:AH680))-COLUMN($O680:AH680),1,1)))+AH651*AH622","v":0},{"$f":"SUMPRODUCT($O622:AI622,N(1-$O651:AI651),N(OFFSET($O680:AI680,0,MAX(COLUMN($O680:AI680))-COLUMN($O680:AI680),1,1)))+AI651*AI622","v":0},{"$f":"SUMPRODUCT($O622:AJ622,N(1-$O651:AJ651),N(OFFSET($O680:AJ680,0,MAX(COLUMN($O680:AJ680))-COLUMN($O680:AJ680),1,1)))+AJ651*AJ622","v":0},{"$f":"SUMPRODUCT($O622:AK622,N(1-$O651:AK651),N(OFFSET($O680:AK680,0,MAX(COLUMN($O680:AK680))-COLUMN($O680:AK680),1,1)))+AK651*AK622","v":0},{"$f":"SUMPRODUCT($O622:AL622,N(1-$O651:AL651),N(OFFSET($O680:AL680,0,MAX(COLUMN($O680:AL680))-COLUMN($O680:AL680),1,1)))+AL651*AL622","v":0},{"$f":"SUMPRODUCT($O622:AM622,N(1-$O651:AM651),N(OFFSET($O680:AM680,0,MAX(COLUMN($O680:AM680))-COLUMN($O680:AM680),1,1)))+AM651*AM622","v":0},{"$f":"SUMPRODUCT($O622:AN622,N(1-$O651:AN651),N(OFFSET($O680:AN680,0,MAX(COLUMN($O680:AN680))-COLUMN($O680:AN680),1,1)))+AN651*AN622","v":0},{"$f":"SUMPRODUCT($O622:AO622,N(1-$O651:AO651),N(OFFSET($O680:AO680,0,MAX(COLUMN($O680:AO680))-COLUMN($O680:AO680),1,1)))+AO651*AO622","v":0},{"$f":"SUMPRODUCT($O622:AP622,N(1-$O651:AP651),N(OFFSET($O680:AP680,0,MAX(COLUMN($O680:AP680))-COLUMN($O680:AP680),1,1)))+AP651*AP622","v":0},{"$f":"SUMPRODUCT($O622:AQ622,N(1-$O651:AQ651),N(OFFSET($O680:AQ680,0,MAX(COLUMN($O680:AQ680))-COLUMN($O680:AQ680),1,1)))+AQ651*AQ622","v":0},{"$f":"SUMPRODUCT($O622:AR622,N(1-$O651:AR651),N(OFFSET($O680:AR680,0,MAX(COLUMN($O680:AR680))-COLUMN($O680:AR680),1,1)))+AR651*AR622","v":0},{"$f":"SUMPRODUCT($O622:AS622,N(1-$O651:AS651),N(OFFSET($O680:AS680,0,MAX(COLUMN($O680:AS680))-COLUMN($O680:AS680),1,1)))+AS651*AS622","v":0},{"$f":"SUMPRODUCT($O622:AT622,N(1-$O651:AT651),N(OFFSET($O680:AT680,0,MAX(COLUMN($O680:AT680))-COLUMN($O680:AT680),1,1)))+AT651*AT622","v":0},{"$f":"SUMPRODUCT($O622:AU622,N(1-$O651:AU651),N(OFFSET($O680:AU680,0,MAX(COLUMN($O680:AU680))-COLUMN($O680:AU680),1,1)))+AU651*AU622","v":0},{"$f":"SUMPRODUCT($O622:AV622,N(1-$O651:AV651),N(OFFSET($O680:AV680,0,MAX(COLUMN($O680:AV680))-COLUMN($O680:AV680),1,1)))+AV651*AV622","v":0},{"$f":"SUMPRODUCT($O622:AW622,N(1-$O651:AW651),N(OFFSET($O680:AW680,0,MAX(COLUMN($O680:AW680))-COLUMN($O680:AW680),1,1)))+AW651*AW622","v":0},{"$f":"SUMPRODUCT($O622:AX622,N(1-$O651:AX651),N(OFFSET($O680:AX680,0,MAX(COLUMN($O680:AX680))-COLUMN($O680:AX680),1,1)))+AX651*AX622","v":0},{"$f":"SUMPRODUCT($O622:AY622,N(1-$O651:AY651),N(OFFSET($O680:AY680,0,MAX(COLUMN($O680:AY680))-COLUMN($O680:AY680),1,1)))+AY651*AY622","v":0},{"$f":"SUMPRODUCT($O622:AZ622,N(1-$O651:AZ651),N(OFFSET($O680:AZ680,0,MAX(COLUMN($O680:AZ680))-COLUMN($O680:AZ680),1,1)))+AZ651*AZ622","v":0},{"$f":"SUMPRODUCT($O622:BA622,N(1-$O651:BA651),N(OFFSET($O680:BA680,0,MAX(COLUMN($O680:BA680))-COLUMN($O680:BA680),1,1)))+BA651*BA622","v":0},{"$f":"SUMPRODUCT($O622:BB622,N(1-$O651:BB651),N(OFFSET($O680:BB680,0,MAX(COLUMN($O680:BB680))-COLUMN($O680:BB680),1,1)))+BB651*BB622","v":0},{"$f":"SUMPRODUCT($O622:BC622,N(1-$O651:BC651),N(OFFSET($O680:BC680,0,MAX(COLUMN($O680:BC680))-COLUMN($O680:BC680),1,1)))+BC651*BC622","v":0},{"$f":"SUMPRODUCT($O622:BD622,N(1-$O651:BD651),N(OFFSET($O680:BD680,0,MAX(COLUMN($O680:BD680))-COLUMN($O680:BD680),1,1)))+BD651*BD622","v":0},{"$f":"SUMPRODUCT($O622:BE622,N(1-$O651:BE651),N(OFFSET($O680:BE680,0,MAX(COLUMN($O680:BE680))-COLUMN($O680:BE680),1,1)))+BE651*BE622","v":0},{"$f":"SUMPRODUCT($O622:BF622,N(1-$O651:BF651),N(OFFSET($O680:BF680,0,MAX(COLUMN($O680:BF680))-COLUMN($O680:BF680),1,1)))+BF651*BF622","v":0},{"$f":"SUMPRODUCT($O622:BG622,N(1-$O651:BG651),N(OFFSET($O680:BG680,0,MAX(COLUMN($O680:BG680))-COLUMN($O680:BG680),1,1)))+BG651*BG622","v":0},{"$f":"SUMPRODUCT($O622:BH622,N(1-$O651:BH651),N(OFFSET($O680:BH680,0,MAX(COLUMN($O680:BH680))-COLUMN($O680:BH680),1,1)))+BH651*BH622","v":0},{"$f":"SUMPRODUCT($O622:BI622,N(1-$O651:BI651),N(OFFSET($O680:BI680,0,MAX(COLUMN($O680:BI680))-COLUMN($O680:BI680),1,1)))+BI651*BI622","v":0},{"$f":"SUMPRODUCT($O622:BJ622,N(1-$O651:BJ651),N(OFFSET($O680:BJ680,0,MAX(COLUMN($O680:BJ680))-COLUMN($O680:BJ680),1,1)))+BJ651*BJ622","v":0},{"$f":"SUMPRODUCT($O622:BK622,N(1-$O651:BK651),N(OFFSET($O680:BK680,0,MAX(COLUMN($O680:BK680))-COLUMN($O680:BK680),1,1)))+BK651*BK622","v":0},{"$f":"SUMPRODUCT($O622:BL622,N(1-$O651:BL651),N(OFFSET($O680:BL680,0,MAX(COLUMN($O680:BL680))-COLUMN($O680:BL680),1,1)))+BL651*BL622","v":0},{"$f":"SUMPRODUCT($O622:BM622,N(1-$O651:BM651),N(OFFSET($O680:BM680,0,MAX(COLUMN($O680:BM680))-COLUMN($O680:BM680),1,1)))+BM651*BM622","v":0}]
[null,null,null,{"$f":"\"Total \"&D684","v":"Total Tax Depreciation"},null,null,null,null,null,null,823842.25446356589,1000000.0000000001,null,null,{"$f":"SUM(O685:O709)","v":200000},320000,192000,115200,115200,57600.000000000095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU685:AU709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Tax Basis"]
[null,null,{"$f":"C713+1","v":1},{"$f":"INDEX(D$64:D$88,$C714,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C714,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O598:O598)-SUM($O685:O685)","v":800000},{"$f":"SUM($O598:P598)-SUM($O685:P685)","v":480000},{"$f":"SUM($O598:Q598)-SUM($O685:Q685)","v":288000},{"$f":"SUM($O598:R598)-SUM($O685:R685)","v":172800},{"$f":"SUM($O598:S598)-SUM($O685:S685)","v":57600},{"$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($O685:BM685)","v":0}]
[null,null,{"$f":"C714+1","v":2},{"$f":"INDEX(D$64:D$88,$C715,1)","v":"O&M"},"Operating Expense",2,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($O686:BM686)","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,4,"…","Operating Savings",1,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($O688:BM688)","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,6,"…","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($O690:BM690)","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,8,"…","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($O692:BM692)","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,10,"…","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($O694:BM694)","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,12,"…","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($O696:BM696)","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,14,"…","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($O698:BM698)","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,16,"…","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($O700:BM700)","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,18,"…","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($O702:BM702)","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,20,"…","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($O704:BM704)","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O618:O618)-SUM($O705:O705)","v":0},{"$f":"SUM($O618:P618)-SUM($O705:P705)","v":0},{"$f":"SUM($O618:Q618)-SUM($O705:Q705)","v":0},{"$f":"SUM($O618:R618)-SUM($O705:R705)","v":0},{"$f":"SUM($O618:S618)-SUM($O705:S705)","v":0},{"$f":"SUM($O618:T618)-SUM($O705:T705)","v":0},{"$f":"SUM($O618:U618)-SUM($O705:U705)","v":0},{"$f":"SUM($O618:V618)-SUM($O705:V705)","v":0},{"$f":"SUM($O618:W618)-SUM($O705:W705)","v":0},{"$f":"SUM($O618:X618)-SUM($O705:X705)","v":0},{"$f":"SUM($O618:Y618)-SUM($O705:Y705)","v":0},{"$f":"SUM($O618:Z618)-SUM($O705:Z705)","v":0},{"$f":"SUM($O618:AA618)-SUM($O705:AA705)","v":0},{"$f":"SUM($O618:AB618)-SUM($O705:AB705)","v":0},{"$f":"SUM($O618:AC618)-SUM($O705:AC705)","v":0},{"$f":"SUM($O618:AD618)-SUM($O705:AD705)","v":0},{"$f":"SUM($O618:AE618)-SUM($O705:AE705)","v":0},{"$f":"SUM($O618:AF618)-SUM($O705:AF705)","v":0},{"$f":"SUM($O618:AG618)-SUM($O705:AG705)","v":0},{"$f":"SUM($O618:AH618)-SUM($O705:AH705)","v":0},{"$f":"SUM($O618:AI618)-SUM($O705:AI705)","v":0},{"$f":"SUM($O618:AJ618)-SUM($O705:AJ705)","v":0},{"$f":"SUM($O618:AK618)-SUM($O705:AK705)","v":0},{"$f":"SUM($O618:AL618)-SUM($O705:AL705)","v":0},{"$f":"SUM($O618:AM618)-SUM($O705:AM705)","v":0},{"$f":"SUM($O618:AN618)-SUM($O705:AN705)","v":0},{"$f":"SUM($O618:AO618)-SUM($O705:AO705)","v":0},{"$f":"SUM($O618:AP618)-SUM($O705:AP705)","v":0},{"$f":"SUM($O618:AQ618)-SUM($O705:AQ705)","v":0},{"$f":"SUM($O618:AR618)-SUM($O705:AR705)","v":0},{"$f":"SUM($O618:AS618)-SUM($O705:AS705)","v":0},{"$f":"SUM($O618:AT618)-SUM($O705:AT705)","v":0},{"$f":"SUM($O618:AU618)-SUM($O705:AU705)","v":0},{"$f":"SUM($O618:AV618)-SUM($O705:AV705)","v":0},{"$f":"SUM($O618:AW618)-SUM($O705:AW705)","v":0},{"$f":"SUM($O618:AX618)-SUM($O705:AX705)","v":0},{"$f":"SUM($O618:AY618)-SUM($O705:AY705)","v":0},{"$f":"SUM($O618:AZ618)-SUM($O705:AZ705)","v":0},{"$f":"SUM($O618:BA618)-SUM($O705:BA705)","v":0},{"$f":"SUM($O618:BB618)-SUM($O705:BB705)","v":0},{"$f":"SUM($O618:BC618)-SUM($O705:BC705)","v":0},{"$f":"SUM($O618:BD618)-SUM($O705:BD705)","v":0},{"$f":"SUM($O618:BE618)-SUM($O705:BE705)","v":0},{"$f":"SUM($O618:BF618)-SUM($O705:BF705)","v":0},{"$f":"SUM($O618:BG618)-SUM($O705:BG705)","v":0},{"$f":"SUM($O618:BH618)-SUM($O705:BH705)","v":0},{"$f":"SUM($O618:BI618)-SUM($O705:BI705)","v":0},{"$f":"SUM($O618:BJ618)-SUM($O705:BJ705)","v":0},{"$f":"SUM($O618:BK618)-SUM($O705:BK705)","v":0},{"$f":"SUM($O618:BL618)-SUM($O705:BL705)","v":0},{"$f":"SUM($O618:BM618)-SUM($O705:BM705)","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O619:O619)-SUM($O706:O706)","v":0},{"$f":"SUM($O619:P619)-SUM($O706:P706)","v":0},{"$f":"SUM($O619:Q619)-SUM($O706:Q706)","v":0},{"$f":"SUM($O619:R619)-SUM($O706:R706)","v":0},{"$f":"SUM($O619:S619)-SUM($O706:S706)","v":0},{"$f":"SUM($O619:T619)-SUM($O706:T706)","v":0},{"$f":"SUM($O619:U619)-SUM($O706:U706)","v":0},{"$f":"SUM($O619:V619)-SUM($O706:V706)","v":0},{"$f":"SUM($O619:W619)-SUM($O706:W706)","v":0},{"$f":"SUM($O619:X619)-SUM($O706:X706)","v":0},{"$f":"SUM($O619:Y619)-SUM($O706:Y706)","v":0},{"$f":"SUM($O619:Z619)-SUM($O706:Z706)","v":0},{"$f":"SUM($O619:AA619)-SUM($O706:AA706)","v":0},{"$f":"SUM($O619:AB619)-SUM($O706:AB706)","v":0},{"$f":"SUM($O619:AC619)-SUM($O706:AC706)","v":0},{"$f":"SUM($O619:AD619)-SUM($O706:AD706)","v":0},{"$f":"SUM($O619:AE619)-SUM($O706:AE706)","v":0},{"$f":"SUM($O619:AF619)-SUM($O706:AF706)","v":0},{"$f":"SUM($O619:AG619)-SUM($O706:AG706)","v":0},{"$f":"SUM($O619:AH619)-SUM($O706:AH706)","v":0},{"$f":"SUM($O619:AI619)-SUM($O706:AI706)","v":0},{"$f":"SUM($O619:AJ619)-SUM($O706:AJ706)","v":0},{"$f":"SUM($O619:AK619)-SUM($O706:AK706)","v":0},{"$f":"SUM($O619:AL619)-SUM($O706:AL706)","v":0},{"$f":"SUM($O619:AM619)-SUM($O706:AM706)","v":0},{"$f":"SUM($O619:AN619)-SUM($O706:AN706)","v":0},{"$f":"SUM($O619:AO619)-SUM($O706:AO706)","v":0},{"$f":"SUM($O619:AP619)-SUM($O706:AP706)","v":0},{"$f":"SUM($O619:AQ619)-SUM($O706:AQ706)","v":0},{"$f":"SUM($O619:AR619)-SUM($O706:AR706)","v":0},{"$f":"SUM($O619:AS619)-SUM($O706:AS706)","v":0},{"$f":"SUM($O619:AT619)-SUM($O706:AT706)","v":0},{"$f":"SUM($O619:AU619)-SUM($O706:AU706)","v":0},{"$f":"SUM($O619:AV619)-SUM($O706:AV706)","v":0},{"$f":"SUM($O619:AW619)-SUM($O706:AW706)","v":0},{"$f":"SUM($O619:AX619)-SUM($O706:AX706)","v":0},{"$f":"SUM($O619:AY619)-SUM($O706:AY706)","v":0},{"$f":"SUM($O619:AZ619)-SUM($O706:AZ706)","v":0},{"$f":"SUM($O619:BA619)-SUM($O706:BA706)","v":0},{"$f":"SUM($O619:BB619)-SUM($O706:BB706)","v":0},{"$f":"SUM($O619:BC619)-SUM($O706:BC706)","v":0},{"$f":"SUM($O619:BD619)-SUM($O706:BD706)","v":0},{"$f":"SUM($O619:BE619)-SUM($O706:BE706)","v":0},{"$f":"SUM($O619:BF619)-SUM($O706:BF706)","v":0},{"$f":"SUM($O619:BG619)-SUM($O706:BG706)","v":0},{"$f":"SUM($O619:BH619)-SUM($O706:BH706)","v":0},{"$f":"SUM($O619:BI619)-SUM($O706:BI706)","v":0},{"$f":"SUM($O619:BJ619)-SUM($O706:BJ706)","v":0},{"$f":"SUM($O619:BK619)-SUM($O706:BK706)","v":0},{"$f":"SUM($O619:BL619)-SUM($O706:BL706)","v":0},{"$f":"SUM($O619:BM619)-SUM($O706:BM706)","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O620:O620)-SUM($O707:O707)","v":0},{"$f":"SUM($O620:P620)-SUM($O707:P707)","v":0},{"$f":"SUM($O620:Q620)-SUM($O707:Q707)","v":0},{"$f":"SUM($O620:R620)-SUM($O707:R707)","v":0},{"$f":"SUM($O620:S620)-SUM($O707:S707)","v":0},{"$f":"SUM($O620:T620)-SUM($O707:T707)","v":0},{"$f":"SUM($O620:U620)-SUM($O707:U707)","v":0},{"$f":"SUM($O620:V620)-SUM($O707:V707)","v":0},{"$f":"SUM($O620:W620)-SUM($O707:W707)","v":0},{"$f":"SUM($O620:X620)-SUM($O707:X707)","v":0},{"$f":"SUM($O620:Y620)-SUM($O707:Y707)","v":0},{"$f":"SUM($O620:Z620)-SUM($O707:Z707)","v":0},{"$f":"SUM($O620:AA620)-SUM($O707:AA707)","v":0},{"$f":"SUM($O620:AB620)-SUM($O707:AB707)","v":0},{"$f":"SUM($O620:AC620)-SUM($O707:AC707)","v":0},{"$f":"SUM($O620:AD620)-SUM($O707:AD707)","v":0},{"$f":"SUM($O620:AE620)-SUM($O707:AE707)","v":0},{"$f":"SUM($O620:AF620)-SUM($O707:AF707)","v":0},{"$f":"SUM($O620:AG620)-SUM($O707:AG707)","v":0},{"$f":"SUM($O620:AH620)-SUM($O707:AH707)","v":0},{"$f":"SUM($O620:AI620)-SUM($O707:AI707)","v":0},{"$f":"SUM($O620:AJ620)-SUM($O707:AJ707)","v":0},{"$f":"SUM($O620:AK620)-SUM($O707:AK707)","v":0},{"$f":"SUM($O620:AL620)-SUM($O707:AL707)","v":0},{"$f":"SUM($O620:AM620)-SUM($O707:AM707)","v":0},{"$f":"SUM($O620:AN620)-SUM($O707:AN707)","v":0},{"$f":"SUM($O620:AO620)-SUM($O707:AO707)","v":0},{"$f":"SUM($O620:AP620)-SUM($O707:AP707)","v":0},{"$f":"SUM($O620:AQ620)-SUM($O707:AQ707)","v":0},{"$f":"SUM($O620:AR620)-SUM($O707:AR707)","v":0},{"$f":"SUM($O620:AS620)-SUM($O707:AS707)","v":0},{"$f":"SUM($O620:AT620)-SUM($O707:AT707)","v":0},{"$f":"SUM($O620:AU620)-SUM($O707:AU707)","v":0},{"$f":"SUM($O620:AV620)-SUM($O707:AV707)","v":0},{"$f":"SUM($O620:AW620)-SUM($O707:AW707)","v":0},{"$f":"SUM($O620:AX620)-SUM($O707:AX707)","v":0},{"$f":"SUM($O620:AY620)-SUM($O707:AY707)","v":0},{"$f":"SUM($O620:AZ620)-SUM($O707:AZ707)","v":0},{"$f":"SUM($O620:BA620)-SUM($O707:BA707)","v":0},{"$f":"SUM($O620:BB620)-SUM($O707:BB707)","v":0},{"$f":"SUM($O620:BC620)-SUM($O707:BC707)","v":0},{"$f":"SUM($O620:BD620)-SUM($O707:BD707)","v":0},{"$f":"SUM($O620:BE620)-SUM($O707:BE707)","v":0},{"$f":"SUM($O620:BF620)-SUM($O707:BF707)","v":0},{"$f":"SUM($O620:BG620)-SUM($O707:BG707)","v":0},{"$f":"SUM($O620:BH620)-SUM($O707:BH707)","v":0},{"$f":"SUM($O620:BI620)-SUM($O707:BI707)","v":0},{"$f":"SUM($O620:BJ620)-SUM($O707:BJ707)","v":0},{"$f":"SUM($O620:BK620)-SUM($O707:BK707)","v":0},{"$f":"SUM($O620:BL620)-SUM($O707:BL707)","v":0},{"$f":"SUM($O620:BM620)-SUM($O707:BM707)","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O621:O621)-SUM($O708:O708)","v":0},{"$f":"SUM($O621:P621)-SUM($O708:P708)","v":0},{"$f":"SUM($O621:Q621)-SUM($O708:Q708)","v":0},{"$f":"SUM($O621:R621)-SUM($O708:R708)","v":0},{"$f":"SUM($O621:S621)-SUM($O708:S708)","v":0},{"$f":"SUM($O621:T621)-SUM($O708:T708)","v":0},{"$f":"SUM($O621:U621)-SUM($O708:U708)","v":0},{"$f":"SUM($O621:V621)-SUM($O708:V708)","v":0},{"$f":"SUM($O621:W621)-SUM($O708:W708)","v":0},{"$f":"SUM($O621:X621)-SUM($O708:X708)","v":0},{"$f":"SUM($O621:Y621)-SUM($O708:Y708)","v":0},{"$f":"SUM($O621:Z621)-SUM($O708:Z708)","v":0},{"$f":"SUM($O621:AA621)-SUM($O708:AA708)","v":0},{"$f":"SUM($O621:AB621)-SUM($O708:AB708)","v":0},{"$f":"SUM($O621:AC621)-SUM($O708:AC708)","v":0},{"$f":"SUM($O621:AD621)-SUM($O708:AD708)","v":0},{"$f":"SUM($O621:AE621)-SUM($O708:AE708)","v":0},{"$f":"SUM($O621:AF621)-SUM($O708:AF708)","v":0},{"$f":"SUM($O621:AG621)-SUM($O708:AG708)","v":0},{"$f":"SUM($O621:AH621)-SUM($O708:AH708)","v":0},{"$f":"SUM($O621:AI621)-SUM($O708:AI708)","v":0},{"$f":"SUM($O621:AJ621)-SUM($O708:AJ708)","v":0},{"$f":"SUM($O621:AK621)-SUM($O708:AK708)","v":0},{"$f":"SUM($O621:AL621)-SUM($O708:AL708)","v":0},{"$f":"SUM($O621:AM621)-SUM($O708:AM708)","v":0},{"$f":"SUM($O621:AN621)-SUM($O708:AN708)","v":0},{"$f":"SUM($O621:AO621)-SUM($O708:AO708)","v":0},{"$f":"SUM($O621:AP621)-SUM($O708:AP708)","v":0},{"$f":"SUM($O621:AQ621)-SUM($O708:AQ708)","v":0},{"$f":"SUM($O621:AR621)-SUM($O708:AR708)","v":0},{"$f":"SUM($O621:AS621)-SUM($O708:AS708)","v":0},{"$f":"SUM($O621:AT621)-SUM($O708:AT708)","v":0},{"$f":"SUM($O621:AU621)-SUM($O708:AU708)","v":0},{"$f":"SUM($O621:AV621)-SUM($O708:AV708)","v":0},{"$f":"SUM($O621:AW621)-SUM($O708:AW708)","v":0},{"$f":"SUM($O621:AX621)-SUM($O708:AX708)","v":0},{"$f":"SUM($O621:AY621)-SUM($O708:AY708)","v":0},{"$f":"SUM($O621:AZ621)-SUM($O708:AZ708)","v":0},{"$f":"SUM($O621:BA621)-SUM($O708:BA708)","v":0},{"$f":"SUM($O621:BB621)-SUM($O708:BB708)","v":0},{"$f":"SUM($O621:BC621)-SUM($O708:BC708)","v":0},{"$f":"SUM($O621:BD621)-SUM($O708:BD708)","v":0},{"$f":"SUM($O621:BE621)-SUM($O708:BE708)","v":0},{"$f":"SUM($O621:BF621)-SUM($O708:BF708)","v":0},{"$f":"SUM($O621:BG621)-SUM($O708:BG708)","v":0},{"$f":"SUM($O621:BH621)-SUM($O708:BH708)","v":0},{"$f":"SUM($O621:BI621)-SUM($O708:BI708)","v":0},{"$f":"SUM($O621:BJ621)-SUM($O708:BJ708)","v":0},{"$f":"SUM($O621:BK621)-SUM($O708:BK708)","v":0},{"$f":"SUM($O621:BL621)-SUM($O708:BL708)","v":0},{"$f":"SUM($O621:BM621)-SUM($O708:BM708)","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O622:O622)-SUM($O709:O709)","v":0},{"$f":"SUM($O622:P622)-SUM($O709:P709)","v":0},{"$f":"SUM($O622:Q622)-SUM($O709:Q709)","v":0},{"$f":"SUM($O622:R622)-SUM($O709:R709)","v":0},{"$f":"SUM($O622:S622)-SUM($O709:S709)","v":0},{"$f":"SUM($O622:T622)-SUM($O709:T709)","v":0},{"$f":"SUM($O622:U622)-SUM($O709:U709)","v":0},{"$f":"SUM($O622:V622)-SUM($O709:V709)","v":0},{"$f":"SUM($O622:W622)-SUM($O709:W709)","v":0},{"$f":"SUM($O622:X622)-SUM($O709:X709)","v":0},{"$f":"SUM($O622:Y622)-SUM($O709:Y709)","v":0},{"$f":"SUM($O622:Z622)-SUM($O709:Z709)","v":0},{"$f":"SUM($O622:AA622)-SUM($O709:AA709)","v":0},{"$f":"SUM($O622:AB622)-SUM($O709:AB709)","v":0},{"$f":"SUM($O622:AC622)-SUM($O709:AC709)","v":0},{"$f":"SUM($O622:AD622)-SUM($O709:AD709)","v":0},{"$f":"SUM($O622:AE622)-SUM($O709:AE709)","v":0},{"$f":"SUM($O622:AF622)-SUM($O709:AF709)","v":0},{"$f":"SUM($O622:AG622)-SUM($O709:AG709)","v":0},{"$f":"SUM($O622:AH622)-SUM($O709:AH709)","v":0},{"$f":"SUM($O622:AI622)-SUM($O709:AI709)","v":0},{"$f":"SUM($O622:AJ622)-SUM($O709:AJ709)","v":0},{"$f":"SUM($O622:AK622)-SUM($O709:AK709)","v":0},{"$f":"SUM($O622:AL622)-SUM($O709:AL709)","v":0},{"$f":"SUM($O622:AM622)-SUM($O709:AM709)","v":0},{"$f":"SUM($O622:AN622)-SUM($O709:AN709)","v":0},{"$f":"SUM($O622:AO622)-SUM($O709:AO709)","v":0},{"$f":"SUM($O622:AP622)-SUM($O709:AP709)","v":0},{"$f":"SUM($O622:AQ622)-SUM($O709:AQ709)","v":0},{"$f":"SUM($O622:AR622)-SUM($O709:AR709)","v":0},{"$f":"SUM($O622:AS622)-SUM($O709:AS709)","v":0},{"$f":"SUM($O622:AT622)-SUM($O709:AT709)","v":0},{"$f":"SUM($O622:AU622)-SUM($O709:AU709)","v":0},{"$f":"SUM($O622:AV622)-SUM($O709:AV709)","v":0},{"$f":"SUM($O622:AW622)-SUM($O709:AW709)","v":0},{"$f":"SUM($O622:AX622)-SUM($O709:AX709)","v":0},{"$f":"SUM($O622:AY622)-SUM($O709:AY709)","v":0},{"$f":"SUM($O622:AZ622)-SUM($O709:AZ709)","v":0},{"$f":"SUM($O622:BA622)-SUM($O709:BA709)","v":0},{"$f":"SUM($O622:BB622)-SUM($O709:BB709)","v":0},{"$f":"SUM($O622:BC622)-SUM($O709:BC709)","v":0},{"$f":"SUM($O622:BD622)-SUM($O709:BD709)","v":0},{"$f":"SUM($O622:BE622)-SUM($O709:BE709)","v":0},{"$f":"SUM($O622:BF622)-SUM($O709:BF709)","v":0},{"$f":"SUM($O622:BG622)-SUM($O709:BG709)","v":0},{"$f":"SUM($O622:BH622)-SUM($O709:BH709)","v":0},{"$f":"SUM($O622:BI622)-SUM($O709:BI709)","v":0},{"$f":"SUM($O622:BJ622)-SUM($O709:BJ709)","v":0},{"$f":"SUM($O622:BK622)-SUM($O709:BK709)","v":0},{"$f":"SUM($O622:BL622)-SUM($O709:BL709)","v":0},{"$f":"SUM($O622:BM622)-SUM($O709:BM709)","v":0}]
[null,null,null,{"$f":"\"Total \"&D713","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O714:O738)","v":800000},480000,288000,172800,57600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU714:AU738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"PROPERTY TAX & INSURANCE"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C746+1","v":1},{"$f":"INDEX(D$64:D$88,$C747,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C747,1)","v":"Capital"},4,null,{"$f":"Input!J12","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I747,1-SUM($N212:N212))*(O$9<=$H747)","v":1},{"$f":"MAX($I747,1-SUM($N212:O212))*(P$9<=$H747)","v":0.90},{"$f":"MAX($I747,1-SUM($N212:P212))*(Q$9<=$H747)","v":0.80},{"$f":"MAX($I747,1-SUM($N212:Q212))*(R$9<=$H747)","v":0.70},{"$f":"MAX($I747,1-SUM($N212:R212))*(S$9<=$H747)","v":0.60},{"$f":"MAX($I747,1-SUM($N212:S212))*(T$9<=$H747)","v":0.50},{"$f":"MAX($I747,1-SUM($N212:T212))*(U$9<=$H747)","v":0.40},{"$f":"MAX($I747,1-SUM($N212:U212))*(V$9<=$H747)","v":0.30000000000000004},{"$f":"MAX($I747,1-SUM($N212:V212))*(W$9<=$H747)","v":0.20000000000000007},{"$f":"MAX($I747,1-SUM($N212:W212))*(X$9<=$H747)","v":0.20},{"$f":"MAX($I747,1-SUM($N212:X212))*(Y$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:Y212))*(Z$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:Z212))*(AA$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AA212))*(AB$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AB212))*(AC$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AC212))*(AD$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AD212))*(AE$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AE212))*(AF$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AF212))*(AG$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AG212))*(AH$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AH212))*(AI$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AI212))*(AJ$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AJ212))*(AK$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AK212))*(AL$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AL212))*(AM$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AM212))*(AN$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AN212))*(AO$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AO212))*(AP$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AP212))*(AQ$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AQ212))*(AR$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AR212))*(AS$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AS212))*(AT$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AT212))*(AU$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AU212))*(AV$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AV212))*(AW$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AW212))*(AX$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AX212))*(AY$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AY212))*(AZ$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:AZ212))*(BA$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BA212))*(BB$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BB212))*(BC$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BC212))*(BD$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BD212))*(BE$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BE212))*(BF$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BF212))*(BG$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BG212))*(BH$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BH212))*(BI$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BI212))*(BJ$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BJ212))*(BK$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BK212))*(BL$9<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BL212))*(BM$9<=$H747)","v":0}]
[null,null,{"$f":"C747+1","v":2},{"$f":"INDEX(D$64:D$88,$C748,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!J13","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I748,1-SUM($N213:N213))*(O$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:O213))*(P$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:P213))*(Q$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:Q213))*(R$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:R213))*(S$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:S213))*(T$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:T213))*(U$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:U213))*(V$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:V213))*(W$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:W213))*(X$9<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:X213))*(Y$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:Y213))*(Z$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:Z213))*(AA$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AA213))*(AB$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AB213))*(AC$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AC213))*(AD$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AD213))*(AE$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AE213))*(AF$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AF213))*(AG$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AG213))*(AH$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AH213))*(AI$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AI213))*(AJ$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AJ213))*(AK$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AK213))*(AL$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AL213))*(AM$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AM213))*(AN$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AN213))*(AO$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AO213))*(AP$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AP213))*(AQ$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AQ213))*(AR$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AR213))*(AS$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AS213))*(AT$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AT213))*(AU$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AU213))*(AV$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AV213))*(AW$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AW213))*(AX$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AX213))*(AY$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AY213))*(AZ$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:AZ213))*(BA$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BA213))*(BB$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BB213))*(BC$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BC213))*(BD$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BD213))*(BE$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BE213))*(BF$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BF213))*(BG$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BG213))*(BH$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BH213))*(BI$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BI213))*(BJ$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BJ213))*(BK$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BK213))*(BL$9<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BL213))*(BM$9<=$H748)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!J14","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I749,1-SUM($N214:N214))*(O$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:O214))*(P$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:P214))*(Q$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:Q214))*(R$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:R214))*(S$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:S214))*(T$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:T214))*(U$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:U214))*(V$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:V214))*(W$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:W214))*(X$9<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:X214))*(Y$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:Y214))*(Z$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:Z214))*(AA$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AA214))*(AB$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AB214))*(AC$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AC214))*(AD$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AD214))*(AE$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AE214))*(AF$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AF214))*(AG$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AG214))*(AH$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AH214))*(AI$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AI214))*(AJ$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AJ214))*(AK$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AK214))*(AL$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AL214))*(AM$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AM214))*(AN$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AN214))*(AO$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AO214))*(AP$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AP214))*(AQ$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AQ214))*(AR$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AR214))*(AS$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AS214))*(AT$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AT214))*(AU$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AU214))*(AV$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AV214))*(AW$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AW214))*(AX$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AX214))*(AY$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AY214))*(AZ$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:AZ214))*(BA$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BA214))*(BB$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BB214))*(BC$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BC214))*(BD$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BD214))*(BE$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BE214))*(BF$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BF214))*(BG$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BG214))*(BH$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BH214))*(BI$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BI214))*(BJ$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BJ214))*(BK$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BK214))*(BL$9<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BL214))*(BM$9<=$H749)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!J15","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I750,1-SUM($N215:N215))*(O$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:O215))*(P$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:P215))*(Q$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:Q215))*(R$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:R215))*(S$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:S215))*(T$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:T215))*(U$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:U215))*(V$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:V215))*(W$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:W215))*(X$9<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:X215))*(Y$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:Y215))*(Z$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:Z215))*(AA$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AA215))*(AB$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AB215))*(AC$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AC215))*(AD$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AD215))*(AE$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AE215))*(AF$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AF215))*(AG$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AG215))*(AH$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AH215))*(AI$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AI215))*(AJ$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AJ215))*(AK$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AK215))*(AL$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AL215))*(AM$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AM215))*(AN$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AN215))*(AO$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AO215))*(AP$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AP215))*(AQ$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AQ215))*(AR$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AR215))*(AS$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AS215))*(AT$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AT215))*(AU$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AU215))*(AV$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AV215))*(AW$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AW215))*(AX$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AX215))*(AY$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AY215))*(AZ$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:AZ215))*(BA$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BA215))*(BB$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BB215))*(BC$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BC215))*(BD$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BD215))*(BE$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BE215))*(BF$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BF215))*(BG$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BG215))*(BH$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BH215))*(BI$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BI215))*(BJ$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BJ215))*(BK$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BK215))*(BL$9<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BL215))*(BM$9<=$H750)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!J16","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I751,1-SUM($N216:N216))*(O$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:O216))*(P$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:P216))*(Q$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:Q216))*(R$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:R216))*(S$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:S216))*(T$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:T216))*(U$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:U216))*(V$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:V216))*(W$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:W216))*(X$9<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:X216))*(Y$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:Y216))*(Z$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:Z216))*(AA$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AA216))*(AB$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AB216))*(AC$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AC216))*(AD$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AD216))*(AE$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AE216))*(AF$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AF216))*(AG$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AG216))*(AH$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AH216))*(AI$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AI216))*(AJ$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AJ216))*(AK$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AK216))*(AL$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AL216))*(AM$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AM216))*(AN$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AN216))*(AO$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AO216))*(AP$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AP216))*(AQ$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AQ216))*(AR$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AR216))*(AS$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AS216))*(AT$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AT216))*(AU$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AU216))*(AV$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AV216))*(AW$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AW216))*(AX$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AX216))*(AY$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AY216))*(AZ$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:AZ216))*(BA$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BA216))*(BB$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BB216))*(BC$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BC216))*(BD$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BD216))*(BE$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BE216))*(BF$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BF216))*(BG$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BG216))*(BH$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BH216))*(BI$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BI216))*(BJ$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BJ216))*(BK$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BK216))*(BL$9<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BL216))*(BM$9<=$H751)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!J17","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I752,1-SUM($N217:N217))*(O$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:O217))*(P$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:P217))*(Q$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:Q217))*(R$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:R217))*(S$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:S217))*(T$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:T217))*(U$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:U217))*(V$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:V217))*(W$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:W217))*(X$9<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:X217))*(Y$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:Y217))*(Z$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:Z217))*(AA$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AA217))*(AB$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AB217))*(AC$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AC217))*(AD$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AD217))*(AE$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AE217))*(AF$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AF217))*(AG$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AG217))*(AH$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AH217))*(AI$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AI217))*(AJ$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AJ217))*(AK$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AK217))*(AL$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AL217))*(AM$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AM217))*(AN$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AN217))*(AO$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AO217))*(AP$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AP217))*(AQ$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AQ217))*(AR$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AR217))*(AS$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AS217))*(AT$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AT217))*(AU$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AU217))*(AV$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AV217))*(AW$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AW217))*(AX$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AX217))*(AY$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AY217))*(AZ$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AZ217))*(BA$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BA217))*(BB$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BB217))*(BC$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BC217))*(BD$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BD217))*(BE$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BE217))*(BF$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BF217))*(BG$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BG217))*(BH$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BH217))*(BI$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BI217))*(BJ$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BJ217))*(BK$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BK217))*(BL$9<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BL217))*(BM$9<=$H752)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!J18","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I753,1-SUM($N218:N218))*(O$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:O218))*(P$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:P218))*(Q$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:Q218))*(R$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:R218))*(S$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:S218))*(T$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:T218))*(U$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:U218))*(V$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:V218))*(W$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:W218))*(X$9<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:X218))*(Y$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:Y218))*(Z$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:Z218))*(AA$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AA218))*(AB$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AB218))*(AC$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AC218))*(AD$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AD218))*(AE$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AE218))*(AF$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AF218))*(AG$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AG218))*(AH$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AH218))*(AI$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AI218))*(AJ$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AJ218))*(AK$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AK218))*(AL$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AL218))*(AM$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AM218))*(AN$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AN218))*(AO$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AO218))*(AP$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AP218))*(AQ$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AQ218))*(AR$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AR218))*(AS$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AS218))*(AT$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AT218))*(AU$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AU218))*(AV$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AV218))*(AW$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AW218))*(AX$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AX218))*(AY$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AY218))*(AZ$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AZ218))*(BA$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BA218))*(BB$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BB218))*(BC$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BC218))*(BD$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BD218))*(BE$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BE218))*(BF$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BF218))*(BG$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BG218))*(BH$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BH218))*(BI$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BI218))*(BJ$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BJ218))*(BK$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BK218))*(BL$9<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BL218))*(BM$9<=$H753)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!J19","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I754,1-SUM($N219:N219))*(O$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:O219))*(P$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:P219))*(Q$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:Q219))*(R$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:R219))*(S$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:S219))*(T$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:T219))*(U$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:U219))*(V$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:V219))*(W$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:W219))*(X$9<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:X219))*(Y$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:Y219))*(Z$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:Z219))*(AA$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AA219))*(AB$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AB219))*(AC$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AC219))*(AD$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AD219))*(AE$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AE219))*(AF$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AF219))*(AG$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AG219))*(AH$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AH219))*(AI$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AI219))*(AJ$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AJ219))*(AK$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AK219))*(AL$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AL219))*(AM$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AM219))*(AN$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AN219))*(AO$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AO219))*(AP$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AP219))*(AQ$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AQ219))*(AR$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AR219))*(AS$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AS219))*(AT$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AT219))*(AU$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AU219))*(AV$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AV219))*(AW$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AW219))*(AX$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AX219))*(AY$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AY219))*(AZ$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AZ219))*(BA$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BA219))*(BB$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BB219))*(BC$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BC219))*(BD$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BD219))*(BE$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BE219))*(BF$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BF219))*(BG$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BG219))*(BH$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BH219))*(BI$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BI219))*(BJ$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BJ219))*(BK$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BK219))*(BL$9<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BL219))*(BM$9<=$H754)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!J20","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I755,1-SUM($N220:N220))*(O$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:O220))*(P$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:P220))*(Q$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:Q220))*(R$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:R220))*(S$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:S220))*(T$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:T220))*(U$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:U220))*(V$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:V220))*(W$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:W220))*(X$9<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:X220))*(Y$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:Y220))*(Z$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:Z220))*(AA$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AA220))*(AB$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AB220))*(AC$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AC220))*(AD$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AD220))*(AE$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AE220))*(AF$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AF220))*(AG$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AG220))*(AH$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AH220))*(AI$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AI220))*(AJ$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AJ220))*(AK$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AK220))*(AL$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AL220))*(AM$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AM220))*(AN$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AN220))*(AO$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AO220))*(AP$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AP220))*(AQ$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AQ220))*(AR$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AR220))*(AS$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AS220))*(AT$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AT220))*(AU$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AU220))*(AV$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AV220))*(AW$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AW220))*(AX$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AX220))*(AY$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AY220))*(AZ$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AZ220))*(BA$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BA220))*(BB$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BB220))*(BC$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BC220))*(BD$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BD220))*(BE$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BE220))*(BF$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BF220))*(BG$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BG220))*(BH$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BH220))*(BI$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BI220))*(BJ$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BJ220))*(BK$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BK220))*(BL$9<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BL220))*(BM$9<=$H755)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!J21","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I756,1-SUM($N221:N221))*(O$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:O221))*(P$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:P221))*(Q$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:Q221))*(R$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:R221))*(S$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:S221))*(T$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:T221))*(U$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:U221))*(V$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:V221))*(W$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:W221))*(X$9<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:X221))*(Y$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:Y221))*(Z$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:Z221))*(AA$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AA221))*(AB$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AB221))*(AC$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AC221))*(AD$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AD221))*(AE$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AE221))*(AF$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AF221))*(AG$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AG221))*(AH$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AH221))*(AI$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AI221))*(AJ$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AJ221))*(AK$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AK221))*(AL$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AL221))*(AM$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AM221))*(AN$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AN221))*(AO$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AO221))*(AP$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AP221))*(AQ$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AQ221))*(AR$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AR221))*(AS$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AS221))*(AT$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AT221))*(AU$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AU221))*(AV$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AV221))*(AW$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AW221))*(AX$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AX221))*(AY$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AY221))*(AZ$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AZ221))*(BA$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BA221))*(BB$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BB221))*(BC$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BC221))*(BD$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BD221))*(BE$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BE221))*(BF$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BF221))*(BG$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BG221))*(BH$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BH221))*(BI$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BI221))*(BJ$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BJ221))*(BK$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BK221))*(BL$9<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BL221))*(BM$9<=$H756)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!J22","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I757,1-SUM($N222:N222))*(O$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:O222))*(P$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:P222))*(Q$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:Q222))*(R$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:R222))*(S$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:S222))*(T$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:T222))*(U$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:U222))*(V$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:V222))*(W$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:W222))*(X$9<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:X222))*(Y$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:Y222))*(Z$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:Z222))*(AA$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AA222))*(AB$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AB222))*(AC$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AC222))*(AD$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AD222))*(AE$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AE222))*(AF$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AF222))*(AG$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AG222))*(AH$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AH222))*(AI$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AI222))*(AJ$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AJ222))*(AK$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AK222))*(AL$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AL222))*(AM$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AM222))*(AN$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AN222))*(AO$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AO222))*(AP$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AP222))*(AQ$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AQ222))*(AR$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AR222))*(AS$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AS222))*(AT$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AT222))*(AU$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AU222))*(AV$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AV222))*(AW$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AW222))*(AX$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AX222))*(AY$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AY222))*(AZ$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AZ222))*(BA$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BA222))*(BB$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BB222))*(BC$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BC222))*(BD$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BD222))*(BE$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BE222))*(BF$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BF222))*(BG$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BG222))*(BH$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BH222))*(BI$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BI222))*(BJ$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BJ222))*(BK$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BK222))*(BL$9<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BL222))*(BM$9<=$H757)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!J23","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I758,1-SUM($N223:N223))*(O$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:O223))*(P$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:P223))*(Q$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:Q223))*(R$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:R223))*(S$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:S223))*(T$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:T223))*(U$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:U223))*(V$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:V223))*(W$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:W223))*(X$9<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:X223))*(Y$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:Y223))*(Z$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:Z223))*(AA$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AA223))*(AB$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AB223))*(AC$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AC223))*(AD$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AD223))*(AE$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AE223))*(AF$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AF223))*(AG$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AG223))*(AH$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AH223))*(AI$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AI223))*(AJ$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AJ223))*(AK$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AK223))*(AL$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AL223))*(AM$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AM223))*(AN$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AN223))*(AO$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AO223))*(AP$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AP223))*(AQ$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AQ223))*(AR$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AR223))*(AS$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AS223))*(AT$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AT223))*(AU$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AU223))*(AV$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AV223))*(AW$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AW223))*(AX$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AX223))*(AY$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AY223))*(AZ$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AZ223))*(BA$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BA223))*(BB$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BB223))*(BC$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BC223))*(BD$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BD223))*(BE$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BE223))*(BF$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BF223))*(BG$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BG223))*(BH$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BH223))*(BI$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BI223))*(BJ$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BJ223))*(BK$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BK223))*(BL$9<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BL223))*(BM$9<=$H758)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!J24","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I759,1-SUM($N224:N224))*(O$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:O224))*(P$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:P224))*(Q$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:Q224))*(R$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:R224))*(S$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:S224))*(T$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:T224))*(U$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:U224))*(V$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:V224))*(W$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:W224))*(X$9<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:X224))*(Y$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:Y224))*(Z$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:Z224))*(AA$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AA224))*(AB$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AB224))*(AC$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AC224))*(AD$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AD224))*(AE$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AE224))*(AF$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AF224))*(AG$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AG224))*(AH$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AH224))*(AI$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AI224))*(AJ$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AJ224))*(AK$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AK224))*(AL$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AL224))*(AM$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AM224))*(AN$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AN224))*(AO$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AO224))*(AP$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AP224))*(AQ$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AQ224))*(AR$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AR224))*(AS$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AS224))*(AT$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AT224))*(AU$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AU224))*(AV$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AV224))*(AW$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AW224))*(AX$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AX224))*(AY$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AY224))*(AZ$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AZ224))*(BA$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BA224))*(BB$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BB224))*(BC$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BC224))*(BD$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BD224))*(BE$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BE224))*(BF$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BF224))*(BG$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BG224))*(BH$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BH224))*(BI$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BI224))*(BJ$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BJ224))*(BK$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BK224))*(BL$9<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BL224))*(BM$9<=$H759)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!J25","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I760,1-SUM($N225:N225))*(O$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:O225))*(P$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:P225))*(Q$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:Q225))*(R$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:R225))*(S$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:S225))*(T$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:T225))*(U$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:U225))*(V$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:V225))*(W$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:W225))*(X$9<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:X225))*(Y$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:Y225))*(Z$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:Z225))*(AA$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AA225))*(AB$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AB225))*(AC$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AC225))*(AD$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AD225))*(AE$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AE225))*(AF$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AF225))*(AG$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AG225))*(AH$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AH225))*(AI$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AI225))*(AJ$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AJ225))*(AK$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AK225))*(AL$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AL225))*(AM$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AM225))*(AN$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AN225))*(AO$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AO225))*(AP$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AP225))*(AQ$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AQ225))*(AR$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AR225))*(AS$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AS225))*(AT$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AT225))*(AU$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AU225))*(AV$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AV225))*(AW$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AW225))*(AX$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AX225))*(AY$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AY225))*(AZ$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AZ225))*(BA$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BA225))*(BB$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BB225))*(BC$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BC225))*(BD$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BD225))*(BE$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BE225))*(BF$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BF225))*(BG$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BG225))*(BH$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BH225))*(BI$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BI225))*(BJ$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BJ225))*(BK$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BK225))*(BL$9<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BL225))*(BM$9<=$H760)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!J26","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I761,1-SUM($N226:N226))*(O$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:O226))*(P$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:P226))*(Q$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:Q226))*(R$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:R226))*(S$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:S226))*(T$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:T226))*(U$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:U226))*(V$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:V226))*(W$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:W226))*(X$9<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:X226))*(Y$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:Y226))*(Z$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:Z226))*(AA$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AA226))*(AB$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AB226))*(AC$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AC226))*(AD$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AD226))*(AE$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AE226))*(AF$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AF226))*(AG$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AG226))*(AH$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AH226))*(AI$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AI226))*(AJ$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AJ226))*(AK$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AK226))*(AL$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AL226))*(AM$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AM226))*(AN$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AN226))*(AO$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AO226))*(AP$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AP226))*(AQ$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AQ226))*(AR$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AR226))*(AS$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AS226))*(AT$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AT226))*(AU$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AU226))*(AV$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AV226))*(AW$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AW226))*(AX$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AX226))*(AY$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AY226))*(AZ$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AZ226))*(BA$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BA226))*(BB$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BB226))*(BC$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BC226))*(BD$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BD226))*(BE$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BE226))*(BF$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BF226))*(BG$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BG226))*(BH$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BH226))*(BI$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BI226))*(BJ$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BJ226))*(BK$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BK226))*(BL$9<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BL226))*(BM$9<=$H761)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!J27","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I762,1-SUM($N227:N227))*(O$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:O227))*(P$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:P227))*(Q$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:Q227))*(R$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:R227))*(S$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:S227))*(T$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:T227))*(U$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:U227))*(V$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:V227))*(W$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:W227))*(X$9<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:X227))*(Y$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:Y227))*(Z$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:Z227))*(AA$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AA227))*(AB$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AB227))*(AC$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AC227))*(AD$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AD227))*(AE$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AE227))*(AF$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AF227))*(AG$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AG227))*(AH$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AH227))*(AI$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AI227))*(AJ$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AJ227))*(AK$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AK227))*(AL$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AL227))*(AM$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AM227))*(AN$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AN227))*(AO$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AO227))*(AP$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AP227))*(AQ$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AQ227))*(AR$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AR227))*(AS$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AS227))*(AT$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AT227))*(AU$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AU227))*(AV$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AV227))*(AW$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AW227))*(AX$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AX227))*(AY$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AY227))*(AZ$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AZ227))*(BA$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BA227))*(BB$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BB227))*(BC$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BC227))*(BD$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BD227))*(BE$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BE227))*(BF$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BF227))*(BG$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BG227))*(BH$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BH227))*(BI$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BI227))*(BJ$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BJ227))*(BK$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BK227))*(BL$9<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BL227))*(BM$9<=$H762)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!J28","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I763,1-SUM($N228:N228))*(O$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:O228))*(P$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:P228))*(Q$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:Q228))*(R$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:R228))*(S$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:S228))*(T$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:T228))*(U$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:U228))*(V$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:V228))*(W$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:W228))*(X$9<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:X228))*(Y$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:Y228))*(Z$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:Z228))*(AA$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AA228))*(AB$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AB228))*(AC$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AC228))*(AD$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AD228))*(AE$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AE228))*(AF$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AF228))*(AG$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AG228))*(AH$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AH228))*(AI$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AI228))*(AJ$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AJ228))*(AK$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AK228))*(AL$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AL228))*(AM$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AM228))*(AN$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AN228))*(AO$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AO228))*(AP$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AP228))*(AQ$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AQ228))*(AR$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AR228))*(AS$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AS228))*(AT$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AT228))*(AU$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AU228))*(AV$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AV228))*(AW$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AW228))*(AX$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AX228))*(AY$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AY228))*(AZ$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AZ228))*(BA$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BA228))*(BB$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BB228))*(BC$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BC228))*(BD$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BD228))*(BE$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BE228))*(BF$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BF228))*(BG$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BG228))*(BH$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BH228))*(BI$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BI228))*(BJ$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BJ228))*(BK$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BK228))*(BL$9<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BL228))*(BM$9<=$H763)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!J29","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I764,1-SUM($N229:N229))*(O$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:O229))*(P$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:P229))*(Q$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:Q229))*(R$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:R229))*(S$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:S229))*(T$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:T229))*(U$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:U229))*(V$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:V229))*(W$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:W229))*(X$9<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:X229))*(Y$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:Y229))*(Z$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:Z229))*(AA$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AA229))*(AB$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AB229))*(AC$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AC229))*(AD$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AD229))*(AE$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AE229))*(AF$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AF229))*(AG$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AG229))*(AH$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AH229))*(AI$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AI229))*(AJ$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AJ229))*(AK$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AK229))*(AL$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AL229))*(AM$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AM229))*(AN$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AN229))*(AO$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AO229))*(AP$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AP229))*(AQ$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AQ229))*(AR$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AR229))*(AS$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AS229))*(AT$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AT229))*(AU$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AU229))*(AV$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AV229))*(AW$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AW229))*(AX$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AX229))*(AY$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AY229))*(AZ$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AZ229))*(BA$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BA229))*(BB$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BB229))*(BC$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BC229))*(BD$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BD229))*(BE$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BE229))*(BF$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BF229))*(BG$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BG229))*(BH$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BH229))*(BI$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BI229))*(BJ$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BJ229))*(BK$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BK229))*(BL$9<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BL229))*(BM$9<=$H764)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!J30","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I765,1-SUM($N230:N230))*(O$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:O230))*(P$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:P230))*(Q$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:Q230))*(R$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:R230))*(S$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:S230))*(T$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:T230))*(U$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:U230))*(V$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:V230))*(W$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:W230))*(X$9<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:X230))*(Y$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:Y230))*(Z$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:Z230))*(AA$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AA230))*(AB$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AB230))*(AC$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AC230))*(AD$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AD230))*(AE$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AE230))*(AF$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AF230))*(AG$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AG230))*(AH$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AH230))*(AI$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AI230))*(AJ$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AJ230))*(AK$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AK230))*(AL$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AL230))*(AM$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AM230))*(AN$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AN230))*(AO$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AO230))*(AP$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AP230))*(AQ$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AQ230))*(AR$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AR230))*(AS$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AS230))*(AT$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AT230))*(AU$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AU230))*(AV$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AV230))*(AW$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AW230))*(AX$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AX230))*(AY$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AY230))*(AZ$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AZ230))*(BA$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BA230))*(BB$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BB230))*(BC$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BC230))*(BD$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BD230))*(BE$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BE230))*(BF$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BF230))*(BG$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BG230))*(BH$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BH230))*(BI$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BI230))*(BJ$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BJ230))*(BK$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BK230))*(BL$9<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BL230))*(BM$9<=$H765)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!J31","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I766,1-SUM($N231:N231))*(O$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:O231))*(P$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:P231))*(Q$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:Q231))*(R$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:R231))*(S$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:S231))*(T$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:T231))*(U$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:U231))*(V$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:V231))*(W$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:W231))*(X$9<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:X231))*(Y$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:Y231))*(Z$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:Z231))*(AA$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AA231))*(AB$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AB231))*(AC$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AC231))*(AD$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AD231))*(AE$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AE231))*(AF$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AF231))*(AG$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AG231))*(AH$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AH231))*(AI$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AI231))*(AJ$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AJ231))*(AK$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AK231))*(AL$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AL231))*(AM$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AM231))*(AN$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AN231))*(AO$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AO231))*(AP$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AP231))*(AQ$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AQ231))*(AR$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AR231))*(AS$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AS231))*(AT$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AT231))*(AU$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AU231))*(AV$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AV231))*(AW$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AW231))*(AX$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AX231))*(AY$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AY231))*(AZ$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AZ231))*(BA$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BA231))*(BB$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BB231))*(BC$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BC231))*(BD$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BD231))*(BE$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BE231))*(BF$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BF231))*(BG$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BG231))*(BH$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BH231))*(BI$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BI231))*(BJ$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BJ231))*(BK$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BK231))*(BL$9<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BL231))*(BM$9<=$H766)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!J32","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I767,1-SUM($N232:N232))*(O$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:O232))*(P$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:P232))*(Q$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:Q232))*(R$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:R232))*(S$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:S232))*(T$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:T232))*(U$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:U232))*(V$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:V232))*(W$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:W232))*(X$9<=$H767)","v":1},{"$f":"MAX($I767,1-SUM($N232:X232))*(Y$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:Y232))*(Z$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:Z232))*(AA$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AA232))*(AB$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AB232))*(AC$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AC232))*(AD$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AD232))*(AE$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AE232))*(AF$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AF232))*(AG$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AG232))*(AH$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AH232))*(AI$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AI232))*(AJ$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AJ232))*(AK$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AK232))*(AL$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AL232))*(AM$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AM232))*(AN$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AN232))*(AO$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AO232))*(AP$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AP232))*(AQ$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AQ232))*(AR$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AR232))*(AS$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AS232))*(AT$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AT232))*(AU$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AU232))*(AV$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AV232))*(AW$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AW232))*(AX$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AX232))*(AY$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AY232))*(AZ$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:AZ232))*(BA$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BA232))*(BB$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BB232))*(BC$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BC232))*(BD$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BD232))*(BE$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BE232))*(BF$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BF232))*(BG$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BG232))*(BH$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BH232))*(BI$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BI232))*(BJ$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BJ232))*(BK$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BK232))*(BL$9<=$H767)","v":0},{"$f":"MAX($I767,1-SUM($N232:BL232))*(BM$9<=$H767)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!J33","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I768,1-SUM($N233:N233))*(O$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:O233))*(P$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:P233))*(Q$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:Q233))*(R$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:R233))*(S$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:S233))*(T$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:T233))*(U$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:U233))*(V$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:V233))*(W$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:W233))*(X$9<=$H768)","v":1},{"$f":"MAX($I768,1-SUM($N233:X233))*(Y$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:Y233))*(Z$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:Z233))*(AA$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AA233))*(AB$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AB233))*(AC$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AC233))*(AD$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AD233))*(AE$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AE233))*(AF$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AF233))*(AG$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AG233))*(AH$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AH233))*(AI$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AI233))*(AJ$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AJ233))*(AK$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AK233))*(AL$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AL233))*(AM$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AM233))*(AN$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AN233))*(AO$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AO233))*(AP$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AP233))*(AQ$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AQ233))*(AR$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AR233))*(AS$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AS233))*(AT$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AT233))*(AU$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AU233))*(AV$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AV233))*(AW$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AW233))*(AX$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AX233))*(AY$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AY233))*(AZ$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:AZ233))*(BA$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BA233))*(BB$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BB233))*(BC$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BC233))*(BD$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BD233))*(BE$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BE233))*(BF$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BF233))*(BG$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BG233))*(BH$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BH233))*(BI$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BI233))*(BJ$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BJ233))*(BK$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BK233))*(BL$9<=$H768)","v":0},{"$f":"MAX($I768,1-SUM($N233:BL233))*(BM$9<=$H768)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!J34","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I769,1-SUM($N234:N234))*(O$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:O234))*(P$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:P234))*(Q$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:Q234))*(R$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:R234))*(S$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:S234))*(T$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:T234))*(U$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:U234))*(V$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:V234))*(W$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:W234))*(X$9<=$H769)","v":1},{"$f":"MAX($I769,1-SUM($N234:X234))*(Y$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:Y234))*(Z$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:Z234))*(AA$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AA234))*(AB$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AB234))*(AC$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AC234))*(AD$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AD234))*(AE$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AE234))*(AF$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AF234))*(AG$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AG234))*(AH$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AH234))*(AI$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AI234))*(AJ$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AJ234))*(AK$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AK234))*(AL$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AL234))*(AM$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AM234))*(AN$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AN234))*(AO$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AO234))*(AP$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AP234))*(AQ$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AQ234))*(AR$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AR234))*(AS$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AS234))*(AT$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AT234))*(AU$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AU234))*(AV$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AV234))*(AW$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AW234))*(AX$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AX234))*(AY$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AY234))*(AZ$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:AZ234))*(BA$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BA234))*(BB$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BB234))*(BC$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BC234))*(BD$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BD234))*(BE$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BE234))*(BF$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BF234))*(BG$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BG234))*(BH$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BH234))*(BI$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BI234))*(BJ$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BJ234))*(BK$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BK234))*(BL$9<=$H769)","v":0},{"$f":"MAX($I769,1-SUM($N234:BL234))*(BM$9<=$H769)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!J35","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I770,1-SUM($N235:N235))*(O$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:O235))*(P$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:P235))*(Q$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:Q235))*(R$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:R235))*(S$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:S235))*(T$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:T235))*(U$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:U235))*(V$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:V235))*(W$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:W235))*(X$9<=$H770)","v":1},{"$f":"MAX($I770,1-SUM($N235:X235))*(Y$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:Y235))*(Z$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:Z235))*(AA$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AA235))*(AB$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AB235))*(AC$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AC235))*(AD$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AD235))*(AE$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AE235))*(AF$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AF235))*(AG$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AG235))*(AH$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AH235))*(AI$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AI235))*(AJ$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AJ235))*(AK$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AK235))*(AL$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AL235))*(AM$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AM235))*(AN$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AN235))*(AO$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AO235))*(AP$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AP235))*(AQ$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AQ235))*(AR$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AR235))*(AS$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AS235))*(AT$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AT235))*(AU$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AU235))*(AV$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AV235))*(AW$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AW235))*(AX$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AX235))*(AY$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AY235))*(AZ$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:AZ235))*(BA$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BA235))*(BB$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BB235))*(BC$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BC235))*(BD$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BD235))*(BE$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BE235))*(BF$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BF235))*(BG$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BG235))*(BH$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BH235))*(BI$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BI235))*(BJ$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BJ235))*(BK$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BK235))*(BL$9<=$H770)","v":0},{"$f":"MAX($I770,1-SUM($N235:BL235))*(BM$9<=$H770)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!J36","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I771,1-SUM($N236:N236))*(O$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:O236))*(P$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:P236))*(Q$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:Q236))*(R$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:R236))*(S$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:S236))*(T$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:T236))*(U$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:U236))*(V$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:V236))*(W$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:W236))*(X$9<=$H771)","v":1},{"$f":"MAX($I771,1-SUM($N236:X236))*(Y$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:Y236))*(Z$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:Z236))*(AA$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AA236))*(AB$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AB236))*(AC$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AC236))*(AD$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AD236))*(AE$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AE236))*(AF$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AF236))*(AG$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AG236))*(AH$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AH236))*(AI$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AI236))*(AJ$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AJ236))*(AK$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AK236))*(AL$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AL236))*(AM$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AM236))*(AN$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AN236))*(AO$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AO236))*(AP$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AP236))*(AQ$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AQ236))*(AR$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AR236))*(AS$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AS236))*(AT$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AT236))*(AU$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AU236))*(AV$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AV236))*(AW$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AW236))*(AX$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AX236))*(AY$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AY236))*(AZ$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:AZ236))*(BA$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BA236))*(BB$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BB236))*(BC$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BC236))*(BD$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BD236))*(BE$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BE236))*(BF$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BF236))*(BG$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BG236))*(BH$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BH236))*(BI$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BI236))*(BJ$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BJ236))*(BK$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BK236))*(BL$9<=$H771)","v":0},{"$f":"MAX($I771,1-SUM($N236:BL236))*(BM$9<=$H771)","v":0}]
[null,null,null,{"$f":"D746","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,{"$f":"Input!O11","v":"Percent Subject to Property Tax"},"Exemption Exp.","Non-Solar = 0\nSolar Site = 1"]
[null,null,{"$f":"C775+1","v":1},{"$f":"INDEX(D$64:D$88,$C776,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C776,1)","v":"Capital"},4,null,{"$f":"Input!O12","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H12)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O747:O747,0,MAX(COLUMN($O747:O747))-COLUMN($O747:O747),1,1)))*IF($J776=0,$H776,IF(AND(O$10<$I776,$J776=1),$H776,1))","v":1000000},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O747:P747,0,MAX(COLUMN($O747:P747))-COLUMN($O747:P747),1,1)))*IF($J776=0,$H776,IF(AND(P$10<$I776,$J776=1),$H776,1))","v":900000},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O747:Q747,0,MAX(COLUMN($O747:Q747))-COLUMN($O747:Q747),1,1)))*IF($J776=0,$H776,IF(AND(Q$10<$I776,$J776=1),$H776,1))","v":800000},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O747:R747,0,MAX(COLUMN($O747:R747))-COLUMN($O747:R747),1,1)))*IF($J776=0,$H776,IF(AND(R$10<$I776,$J776=1),$H776,1))","v":700000},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O747:S747,0,MAX(COLUMN($O747:S747))-COLUMN($O747:S747),1,1)))*IF($J776=0,$H776,IF(AND(S$10<$I776,$J776=1),$H776,1))","v":600000},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O747:T747,0,MAX(COLUMN($O747:T747))-COLUMN($O747:T747),1,1)))*IF($J776=0,$H776,IF(AND(T$10<$I776,$J776=1),$H776,1))","v":500000},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O747:U747,0,MAX(COLUMN($O747:U747))-COLUMN($O747:U747),1,1)))*IF($J776=0,$H776,IF(AND(U$10<$I776,$J776=1),$H776,1))","v":400000},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O747:V747,0,MAX(COLUMN($O747:V747))-COLUMN($O747:V747),1,1)))*IF($J776=0,$H776,IF(AND(V$10<$I776,$J776=1),$H776,1))","v":300000.00000000006},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O747:W747,0,MAX(COLUMN($O747:W747))-COLUMN($O747:W747),1,1)))*IF($J776=0,$H776,IF(AND(W$10<$I776,$J776=1),$H776,1))","v":200000.00000000006},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O747:X747,0,MAX(COLUMN($O747:X747))-COLUMN($O747:X747),1,1)))*IF($J776=0,$H776,IF(AND(X$10<$I776,$J776=1),$H776,1))","v":200000},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O747:Y747,0,MAX(COLUMN($O747:Y747))-COLUMN($O747:Y747),1,1)))*IF($J776=0,$H776,IF(AND(Y$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O747:Z747,0,MAX(COLUMN($O747:Z747))-COLUMN($O747:Z747),1,1)))*IF($J776=0,$H776,IF(AND(Z$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O747:AA747,0,MAX(COLUMN($O747:AA747))-COLUMN($O747:AA747),1,1)))*IF($J776=0,$H776,IF(AND(AA$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O747:AB747,0,MAX(COLUMN($O747:AB747))-COLUMN($O747:AB747),1,1)))*IF($J776=0,$H776,IF(AND(AB$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O747:AC747,0,MAX(COLUMN($O747:AC747))-COLUMN($O747:AC747),1,1)))*IF($J776=0,$H776,IF(AND(AC$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O747:AD747,0,MAX(COLUMN($O747:AD747))-COLUMN($O747:AD747),1,1)))*IF($J776=0,$H776,IF(AND(AD$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O747:AE747,0,MAX(COLUMN($O747:AE747))-COLUMN($O747:AE747),1,1)))*IF($J776=0,$H776,IF(AND(AE$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O747:AF747,0,MAX(COLUMN($O747:AF747))-COLUMN($O747:AF747),1,1)))*IF($J776=0,$H776,IF(AND(AF$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O747:AG747,0,MAX(COLUMN($O747:AG747))-COLUMN($O747:AG747),1,1)))*IF($J776=0,$H776,IF(AND(AG$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O747:AH747,0,MAX(COLUMN($O747:AH747))-COLUMN($O747:AH747),1,1)))*IF($J776=0,$H776,IF(AND(AH$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O747:AI747,0,MAX(COLUMN($O747:AI747))-COLUMN($O747:AI747),1,1)))*IF($J776=0,$H776,IF(AND(AI$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O747:AJ747,0,MAX(COLUMN($O747:AJ747))-COLUMN($O747:AJ747),1,1)))*IF($J776=0,$H776,IF(AND(AJ$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O747:AK747,0,MAX(COLUMN($O747:AK747))-COLUMN($O747:AK747),1,1)))*IF($J776=0,$H776,IF(AND(AK$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O747:AL747,0,MAX(COLUMN($O747:AL747))-COLUMN($O747:AL747),1,1)))*IF($J776=0,$H776,IF(AND(AL$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O747:AM747,0,MAX(COLUMN($O747:AM747))-COLUMN($O747:AM747),1,1)))*IF($J776=0,$H776,IF(AND(AM$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O747:AN747,0,MAX(COLUMN($O747:AN747))-COLUMN($O747:AN747),1,1)))*IF($J776=0,$H776,IF(AND(AN$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O747:AO747,0,MAX(COLUMN($O747:AO747))-COLUMN($O747:AO747),1,1)))*IF($J776=0,$H776,IF(AND(AO$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O747:AP747,0,MAX(COLUMN($O747:AP747))-COLUMN($O747:AP747),1,1)))*IF($J776=0,$H776,IF(AND(AP$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O747:AQ747,0,MAX(COLUMN($O747:AQ747))-COLUMN($O747:AQ747),1,1)))*IF($J776=0,$H776,IF(AND(AQ$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O747:AR747,0,MAX(COLUMN($O747:AR747))-COLUMN($O747:AR747),1,1)))*IF($J776=0,$H776,IF(AND(AR$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O747:AS747,0,MAX(COLUMN($O747:AS747))-COLUMN($O747:AS747),1,1)))*IF($J776=0,$H776,IF(AND(AS$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O747:AT747,0,MAX(COLUMN($O747:AT747))-COLUMN($O747:AT747),1,1)))*IF($J776=0,$H776,IF(AND(AT$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O747:AU747,0,MAX(COLUMN($O747:AU747))-COLUMN($O747:AU747),1,1)))*IF($J776=0,$H776,IF(AND(AU$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O747:AV747,0,MAX(COLUMN($O747:AV747))-COLUMN($O747:AV747),1,1)))*IF($J776=0,$H776,IF(AND(AV$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O747:AW747,0,MAX(COLUMN($O747:AW747))-COLUMN($O747:AW747),1,1)))*IF($J776=0,$H776,IF(AND(AW$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O747:AX747,0,MAX(COLUMN($O747:AX747))-COLUMN($O747:AX747),1,1)))*IF($J776=0,$H776,IF(AND(AX$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O747:AY747,0,MAX(COLUMN($O747:AY747))-COLUMN($O747:AY747),1,1)))*IF($J776=0,$H776,IF(AND(AY$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AZ183,N(OFFSET($O747:AZ747,0,MAX(COLUMN($O747:AZ747))-COLUMN($O747:AZ747),1,1)))*IF($J776=0,$H776,IF(AND(AZ$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BA183,N(OFFSET($O747:BA747,0,MAX(COLUMN($O747:BA747))-COLUMN($O747:BA747),1,1)))*IF($J776=0,$H776,IF(AND(BA$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BB183,N(OFFSET($O747:BB747,0,MAX(COLUMN($O747:BB747))-COLUMN($O747:BB747),1,1)))*IF($J776=0,$H776,IF(AND(BB$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BC183,N(OFFSET($O747:BC747,0,MAX(COLUMN($O747:BC747))-COLUMN($O747:BC747),1,1)))*IF($J776=0,$H776,IF(AND(BC$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BD183,N(OFFSET($O747:BD747,0,MAX(COLUMN($O747:BD747))-COLUMN($O747:BD747),1,1)))*IF($J776=0,$H776,IF(AND(BD$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BE183,N(OFFSET($O747:BE747,0,MAX(COLUMN($O747:BE747))-COLUMN($O747:BE747),1,1)))*IF($J776=0,$H776,IF(AND(BE$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BF183,N(OFFSET($O747:BF747,0,MAX(COLUMN($O747:BF747))-COLUMN($O747:BF747),1,1)))*IF($J776=0,$H776,IF(AND(BF$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BG183,N(OFFSET($O747:BG747,0,MAX(COLUMN($O747:BG747))-COLUMN($O747:BG747),1,1)))*IF($J776=0,$H776,IF(AND(BG$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BH183,N(OFFSET($O747:BH747,0,MAX(COLUMN($O747:BH747))-COLUMN($O747:BH747),1,1)))*IF($J776=0,$H776,IF(AND(BH$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BI183,N(OFFSET($O747:BI747,0,MAX(COLUMN($O747:BI747))-COLUMN($O747:BI747),1,1)))*IF($J776=0,$H776,IF(AND(BI$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BJ183,N(OFFSET($O747:BJ747,0,MAX(COLUMN($O747:BJ747))-COLUMN($O747:BJ747),1,1)))*IF($J776=0,$H776,IF(AND(BJ$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BK183,N(OFFSET($O747:BK747,0,MAX(COLUMN($O747:BK747))-COLUMN($O747:BK747),1,1)))*IF($J776=0,$H776,IF(AND(BK$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BL183,N(OFFSET($O747:BL747,0,MAX(COLUMN($O747:BL747))-COLUMN($O747:BL747),1,1)))*IF($J776=0,$H776,IF(AND(BL$10<$I776,$J776=1),$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BM183,N(OFFSET($O747:BM747,0,MAX(COLUMN($O747:BM747))-COLUMN($O747:BM747),1,1)))*IF($J776=0,$H776,IF(AND(BM$10<$I776,$J776=1),$H776,1))","v":0}]
[null,null,{"$f":"C776+1","v":2},{"$f":"INDEX(D$64:D$88,$C777,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!O13","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H13)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O748:O748,0,MAX(COLUMN($O748:O748))-COLUMN($O748:O748),1,1)))*IF($J777=0,$H777,IF(AND(O$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O748:P748,0,MAX(COLUMN($O748:P748))-COLUMN($O748:P748),1,1)))*IF($J777=0,$H777,IF(AND(P$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O748:Q748,0,MAX(COLUMN($O748:Q748))-COLUMN($O748:Q748),1,1)))*IF($J777=0,$H777,IF(AND(Q$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O748:R748,0,MAX(COLUMN($O748:R748))-COLUMN($O748:R748),1,1)))*IF($J777=0,$H777,IF(AND(R$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O748:S748,0,MAX(COLUMN($O748:S748))-COLUMN($O748:S748),1,1)))*IF($J777=0,$H777,IF(AND(S$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O748:T748,0,MAX(COLUMN($O748:T748))-COLUMN($O748:T748),1,1)))*IF($J777=0,$H777,IF(AND(T$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O748:U748,0,MAX(COLUMN($O748:U748))-COLUMN($O748:U748),1,1)))*IF($J777=0,$H777,IF(AND(U$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O748:V748,0,MAX(COLUMN($O748:V748))-COLUMN($O748:V748),1,1)))*IF($J777=0,$H777,IF(AND(V$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O748:W748,0,MAX(COLUMN($O748:W748))-COLUMN($O748:W748),1,1)))*IF($J777=0,$H777,IF(AND(W$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O748:X748,0,MAX(COLUMN($O748:X748))-COLUMN($O748:X748),1,1)))*IF($J777=0,$H777,IF(AND(X$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O748:Y748,0,MAX(COLUMN($O748:Y748))-COLUMN($O748:Y748),1,1)))*IF($J777=0,$H777,IF(AND(Y$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O748:Z748,0,MAX(COLUMN($O748:Z748))-COLUMN($O748:Z748),1,1)))*IF($J777=0,$H777,IF(AND(Z$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O748:AA748,0,MAX(COLUMN($O748:AA748))-COLUMN($O748:AA748),1,1)))*IF($J777=0,$H777,IF(AND(AA$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O748:AB748,0,MAX(COLUMN($O748:AB748))-COLUMN($O748:AB748),1,1)))*IF($J777=0,$H777,IF(AND(AB$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O748:AC748,0,MAX(COLUMN($O748:AC748))-COLUMN($O748:AC748),1,1)))*IF($J777=0,$H777,IF(AND(AC$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O748:AD748,0,MAX(COLUMN($O748:AD748))-COLUMN($O748:AD748),1,1)))*IF($J777=0,$H777,IF(AND(AD$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O748:AE748,0,MAX(COLUMN($O748:AE748))-COLUMN($O748:AE748),1,1)))*IF($J777=0,$H777,IF(AND(AE$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O748:AF748,0,MAX(COLUMN($O748:AF748))-COLUMN($O748:AF748),1,1)))*IF($J777=0,$H777,IF(AND(AF$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O748:AG748,0,MAX(COLUMN($O748:AG748))-COLUMN($O748:AG748),1,1)))*IF($J777=0,$H777,IF(AND(AG$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O748:AH748,0,MAX(COLUMN($O748:AH748))-COLUMN($O748:AH748),1,1)))*IF($J777=0,$H777,IF(AND(AH$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O748:AI748,0,MAX(COLUMN($O748:AI748))-COLUMN($O748:AI748),1,1)))*IF($J777=0,$H777,IF(AND(AI$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O748:AJ748,0,MAX(COLUMN($O748:AJ748))-COLUMN($O748:AJ748),1,1)))*IF($J777=0,$H777,IF(AND(AJ$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O748:AK748,0,MAX(COLUMN($O748:AK748))-COLUMN($O748:AK748),1,1)))*IF($J777=0,$H777,IF(AND(AK$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O748:AL748,0,MAX(COLUMN($O748:AL748))-COLUMN($O748:AL748),1,1)))*IF($J777=0,$H777,IF(AND(AL$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O748:AM748,0,MAX(COLUMN($O748:AM748))-COLUMN($O748:AM748),1,1)))*IF($J777=0,$H777,IF(AND(AM$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O748:AN748,0,MAX(COLUMN($O748:AN748))-COLUMN($O748:AN748),1,1)))*IF($J777=0,$H777,IF(AND(AN$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O748:AO748,0,MAX(COLUMN($O748:AO748))-COLUMN($O748:AO748),1,1)))*IF($J777=0,$H777,IF(AND(AO$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O748:AP748,0,MAX(COLUMN($O748:AP748))-COLUMN($O748:AP748),1,1)))*IF($J777=0,$H777,IF(AND(AP$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O748:AQ748,0,MAX(COLUMN($O748:AQ748))-COLUMN($O748:AQ748),1,1)))*IF($J777=0,$H777,IF(AND(AQ$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O748:AR748,0,MAX(COLUMN($O748:AR748))-COLUMN($O748:AR748),1,1)))*IF($J777=0,$H777,IF(AND(AR$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O748:AS748,0,MAX(COLUMN($O748:AS748))-COLUMN($O748:AS748),1,1)))*IF($J777=0,$H777,IF(AND(AS$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O748:AT748,0,MAX(COLUMN($O748:AT748))-COLUMN($O748:AT748),1,1)))*IF($J777=0,$H777,IF(AND(AT$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O748:AU748,0,MAX(COLUMN($O748:AU748))-COLUMN($O748:AU748),1,1)))*IF($J777=0,$H777,IF(AND(AU$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O748:AV748,0,MAX(COLUMN($O748:AV748))-COLUMN($O748:AV748),1,1)))*IF($J777=0,$H777,IF(AND(AV$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O748:AW748,0,MAX(COLUMN($O748:AW748))-COLUMN($O748:AW748),1,1)))*IF($J777=0,$H777,IF(AND(AW$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O748:AX748,0,MAX(COLUMN($O748:AX748))-COLUMN($O748:AX748),1,1)))*IF($J777=0,$H777,IF(AND(AX$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O748:AY748,0,MAX(COLUMN($O748:AY748))-COLUMN($O748:AY748),1,1)))*IF($J777=0,$H777,IF(AND(AY$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AZ184,N(OFFSET($O748:AZ748,0,MAX(COLUMN($O748:AZ748))-COLUMN($O748:AZ748),1,1)))*IF($J777=0,$H777,IF(AND(AZ$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BA184,N(OFFSET($O748:BA748,0,MAX(COLUMN($O748:BA748))-COLUMN($O748:BA748),1,1)))*IF($J777=0,$H777,IF(AND(BA$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BB184,N(OFFSET($O748:BB748,0,MAX(COLUMN($O748:BB748))-COLUMN($O748:BB748),1,1)))*IF($J777=0,$H777,IF(AND(BB$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BC184,N(OFFSET($O748:BC748,0,MAX(COLUMN($O748:BC748))-COLUMN($O748:BC748),1,1)))*IF($J777=0,$H777,IF(AND(BC$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BD184,N(OFFSET($O748:BD748,0,MAX(COLUMN($O748:BD748))-COLUMN($O748:BD748),1,1)))*IF($J777=0,$H777,IF(AND(BD$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BE184,N(OFFSET($O748:BE748,0,MAX(COLUMN($O748:BE748))-COLUMN($O748:BE748),1,1)))*IF($J777=0,$H777,IF(AND(BE$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BF184,N(OFFSET($O748:BF748,0,MAX(COLUMN($O748:BF748))-COLUMN($O748:BF748),1,1)))*IF($J777=0,$H777,IF(AND(BF$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BG184,N(OFFSET($O748:BG748,0,MAX(COLUMN($O748:BG748))-COLUMN($O748:BG748),1,1)))*IF($J777=0,$H777,IF(AND(BG$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BH184,N(OFFSET($O748:BH748,0,MAX(COLUMN($O748:BH748))-COLUMN($O748:BH748),1,1)))*IF($J777=0,$H777,IF(AND(BH$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BI184,N(OFFSET($O748:BI748,0,MAX(COLUMN($O748:BI748))-COLUMN($O748:BI748),1,1)))*IF($J777=0,$H777,IF(AND(BI$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BJ184,N(OFFSET($O748:BJ748,0,MAX(COLUMN($O748:BJ748))-COLUMN($O748:BJ748),1,1)))*IF($J777=0,$H777,IF(AND(BJ$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BK184,N(OFFSET($O748:BK748,0,MAX(COLUMN($O748:BK748))-COLUMN($O748:BK748),1,1)))*IF($J777=0,$H777,IF(AND(BK$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BL184,N(OFFSET($O748:BL748,0,MAX(COLUMN($O748:BL748))-COLUMN($O748:BL748),1,1)))*IF($J777=0,$H777,IF(AND(BL$10<$I777,$J777=1),$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BM184,N(OFFSET($O748:BM748,0,MAX(COLUMN($O748:BM748))-COLUMN($O748:BM748),1,1)))*IF($J777=0,$H777,IF(AND(BM$10<$I777,$J777=1),$H777,1))","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!O14","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H14)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O749:O749,0,MAX(COLUMN($O749:O749))-COLUMN($O749:O749),1,1)))*IF($J778=0,$H778,IF(AND(O$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O749:P749,0,MAX(COLUMN($O749:P749))-COLUMN($O749:P749),1,1)))*IF($J778=0,$H778,IF(AND(P$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O749:Q749,0,MAX(COLUMN($O749:Q749))-COLUMN($O749:Q749),1,1)))*IF($J778=0,$H778,IF(AND(Q$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O749:R749,0,MAX(COLUMN($O749:R749))-COLUMN($O749:R749),1,1)))*IF($J778=0,$H778,IF(AND(R$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O749:S749,0,MAX(COLUMN($O749:S749))-COLUMN($O749:S749),1,1)))*IF($J778=0,$H778,IF(AND(S$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O749:T749,0,MAX(COLUMN($O749:T749))-COLUMN($O749:T749),1,1)))*IF($J778=0,$H778,IF(AND(T$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O749:U749,0,MAX(COLUMN($O749:U749))-COLUMN($O749:U749),1,1)))*IF($J778=0,$H778,IF(AND(U$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O749:V749,0,MAX(COLUMN($O749:V749))-COLUMN($O749:V749),1,1)))*IF($J778=0,$H778,IF(AND(V$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O749:W749,0,MAX(COLUMN($O749:W749))-COLUMN($O749:W749),1,1)))*IF($J778=0,$H778,IF(AND(W$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O749:X749,0,MAX(COLUMN($O749:X749))-COLUMN($O749:X749),1,1)))*IF($J778=0,$H778,IF(AND(X$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O749:Y749,0,MAX(COLUMN($O749:Y749))-COLUMN($O749:Y749),1,1)))*IF($J778=0,$H778,IF(AND(Y$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O749:Z749,0,MAX(COLUMN($O749:Z749))-COLUMN($O749:Z749),1,1)))*IF($J778=0,$H778,IF(AND(Z$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O749:AA749,0,MAX(COLUMN($O749:AA749))-COLUMN($O749:AA749),1,1)))*IF($J778=0,$H778,IF(AND(AA$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O749:AB749,0,MAX(COLUMN($O749:AB749))-COLUMN($O749:AB749),1,1)))*IF($J778=0,$H778,IF(AND(AB$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O749:AC749,0,MAX(COLUMN($O749:AC749))-COLUMN($O749:AC749),1,1)))*IF($J778=0,$H778,IF(AND(AC$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O749:AD749,0,MAX(COLUMN($O749:AD749))-COLUMN($O749:AD749),1,1)))*IF($J778=0,$H778,IF(AND(AD$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O749:AE749,0,MAX(COLUMN($O749:AE749))-COLUMN($O749:AE749),1,1)))*IF($J778=0,$H778,IF(AND(AE$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O749:AF749,0,MAX(COLUMN($O749:AF749))-COLUMN($O749:AF749),1,1)))*IF($J778=0,$H778,IF(AND(AF$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O749:AG749,0,MAX(COLUMN($O749:AG749))-COLUMN($O749:AG749),1,1)))*IF($J778=0,$H778,IF(AND(AG$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O749:AH749,0,MAX(COLUMN($O749:AH749))-COLUMN($O749:AH749),1,1)))*IF($J778=0,$H778,IF(AND(AH$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O749:AI749,0,MAX(COLUMN($O749:AI749))-COLUMN($O749:AI749),1,1)))*IF($J778=0,$H778,IF(AND(AI$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O749:AJ749,0,MAX(COLUMN($O749:AJ749))-COLUMN($O749:AJ749),1,1)))*IF($J778=0,$H778,IF(AND(AJ$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O749:AK749,0,MAX(COLUMN($O749:AK749))-COLUMN($O749:AK749),1,1)))*IF($J778=0,$H778,IF(AND(AK$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O749:AL749,0,MAX(COLUMN($O749:AL749))-COLUMN($O749:AL749),1,1)))*IF($J778=0,$H778,IF(AND(AL$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O749:AM749,0,MAX(COLUMN($O749:AM749))-COLUMN($O749:AM749),1,1)))*IF($J778=0,$H778,IF(AND(AM$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O749:AN749,0,MAX(COLUMN($O749:AN749))-COLUMN($O749:AN749),1,1)))*IF($J778=0,$H778,IF(AND(AN$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O749:AO749,0,MAX(COLUMN($O749:AO749))-COLUMN($O749:AO749),1,1)))*IF($J778=0,$H778,IF(AND(AO$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O749:AP749,0,MAX(COLUMN($O749:AP749))-COLUMN($O749:AP749),1,1)))*IF($J778=0,$H778,IF(AND(AP$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O749:AQ749,0,MAX(COLUMN($O749:AQ749))-COLUMN($O749:AQ749),1,1)))*IF($J778=0,$H778,IF(AND(AQ$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O749:AR749,0,MAX(COLUMN($O749:AR749))-COLUMN($O749:AR749),1,1)))*IF($J778=0,$H778,IF(AND(AR$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O749:AS749,0,MAX(COLUMN($O749:AS749))-COLUMN($O749:AS749),1,1)))*IF($J778=0,$H778,IF(AND(AS$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O749:AT749,0,MAX(COLUMN($O749:AT749))-COLUMN($O749:AT749),1,1)))*IF($J778=0,$H778,IF(AND(AT$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O749:AU749,0,MAX(COLUMN($O749:AU749))-COLUMN($O749:AU749),1,1)))*IF($J778=0,$H778,IF(AND(AU$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O749:AV749,0,MAX(COLUMN($O749:AV749))-COLUMN($O749:AV749),1,1)))*IF($J778=0,$H778,IF(AND(AV$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O749:AW749,0,MAX(COLUMN($O749:AW749))-COLUMN($O749:AW749),1,1)))*IF($J778=0,$H778,IF(AND(AW$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O749:AX749,0,MAX(COLUMN($O749:AX749))-COLUMN($O749:AX749),1,1)))*IF($J778=0,$H778,IF(AND(AX$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O749:AY749,0,MAX(COLUMN($O749:AY749))-COLUMN($O749:AY749),1,1)))*IF($J778=0,$H778,IF(AND(AY$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AZ185,N(OFFSET($O749:AZ749,0,MAX(COLUMN($O749:AZ749))-COLUMN($O749:AZ749),1,1)))*IF($J778=0,$H778,IF(AND(AZ$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BA185,N(OFFSET($O749:BA749,0,MAX(COLUMN($O749:BA749))-COLUMN($O749:BA749),1,1)))*IF($J778=0,$H778,IF(AND(BA$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BB185,N(OFFSET($O749:BB749,0,MAX(COLUMN($O749:BB749))-COLUMN($O749:BB749),1,1)))*IF($J778=0,$H778,IF(AND(BB$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BC185,N(OFFSET($O749:BC749,0,MAX(COLUMN($O749:BC749))-COLUMN($O749:BC749),1,1)))*IF($J778=0,$H778,IF(AND(BC$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BD185,N(OFFSET($O749:BD749,0,MAX(COLUMN($O749:BD749))-COLUMN($O749:BD749),1,1)))*IF($J778=0,$H778,IF(AND(BD$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BE185,N(OFFSET($O749:BE749,0,MAX(COLUMN($O749:BE749))-COLUMN($O749:BE749),1,1)))*IF($J778=0,$H778,IF(AND(BE$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BF185,N(OFFSET($O749:BF749,0,MAX(COLUMN($O749:BF749))-COLUMN($O749:BF749),1,1)))*IF($J778=0,$H778,IF(AND(BF$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BG185,N(OFFSET($O749:BG749,0,MAX(COLUMN($O749:BG749))-COLUMN($O749:BG749),1,1)))*IF($J778=0,$H778,IF(AND(BG$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BH185,N(OFFSET($O749:BH749,0,MAX(COLUMN($O749:BH749))-COLUMN($O749:BH749),1,1)))*IF($J778=0,$H778,IF(AND(BH$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BI185,N(OFFSET($O749:BI749,0,MAX(COLUMN($O749:BI749))-COLUMN($O749:BI749),1,1)))*IF($J778=0,$H778,IF(AND(BI$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BJ185,N(OFFSET($O749:BJ749,0,MAX(COLUMN($O749:BJ749))-COLUMN($O749:BJ749),1,1)))*IF($J778=0,$H778,IF(AND(BJ$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BK185,N(OFFSET($O749:BK749,0,MAX(COLUMN($O749:BK749))-COLUMN($O749:BK749),1,1)))*IF($J778=0,$H778,IF(AND(BK$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BL185,N(OFFSET($O749:BL749,0,MAX(COLUMN($O749:BL749))-COLUMN($O749:BL749),1,1)))*IF($J778=0,$H778,IF(AND(BL$10<$I778,$J778=1),$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BM185,N(OFFSET($O749:BM749,0,MAX(COLUMN($O749:BM749))-COLUMN($O749:BM749),1,1)))*IF($J778=0,$H778,IF(AND(BM$10<$I778,$J778=1),$H778,1))","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!O15","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H15)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O750:O750,0,MAX(COLUMN($O750:O750))-COLUMN($O750:O750),1,1)))*IF($J779=0,$H779,IF(AND(O$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O750:P750,0,MAX(COLUMN($O750:P750))-COLUMN($O750:P750),1,1)))*IF($J779=0,$H779,IF(AND(P$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O750:Q750,0,MAX(COLUMN($O750:Q750))-COLUMN($O750:Q750),1,1)))*IF($J779=0,$H779,IF(AND(Q$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O750:R750,0,MAX(COLUMN($O750:R750))-COLUMN($O750:R750),1,1)))*IF($J779=0,$H779,IF(AND(R$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O750:S750,0,MAX(COLUMN($O750:S750))-COLUMN($O750:S750),1,1)))*IF($J779=0,$H779,IF(AND(S$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O750:T750,0,MAX(COLUMN($O750:T750))-COLUMN($O750:T750),1,1)))*IF($J779=0,$H779,IF(AND(T$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O750:U750,0,MAX(COLUMN($O750:U750))-COLUMN($O750:U750),1,1)))*IF($J779=0,$H779,IF(AND(U$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O750:V750,0,MAX(COLUMN($O750:V750))-COLUMN($O750:V750),1,1)))*IF($J779=0,$H779,IF(AND(V$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O750:W750,0,MAX(COLUMN($O750:W750))-COLUMN($O750:W750),1,1)))*IF($J779=0,$H779,IF(AND(W$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O750:X750,0,MAX(COLUMN($O750:X750))-COLUMN($O750:X750),1,1)))*IF($J779=0,$H779,IF(AND(X$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O750:Y750,0,MAX(COLUMN($O750:Y750))-COLUMN($O750:Y750),1,1)))*IF($J779=0,$H779,IF(AND(Y$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O750:Z750,0,MAX(COLUMN($O750:Z750))-COLUMN($O750:Z750),1,1)))*IF($J779=0,$H779,IF(AND(Z$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O750:AA750,0,MAX(COLUMN($O750:AA750))-COLUMN($O750:AA750),1,1)))*IF($J779=0,$H779,IF(AND(AA$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O750:AB750,0,MAX(COLUMN($O750:AB750))-COLUMN($O750:AB750),1,1)))*IF($J779=0,$H779,IF(AND(AB$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O750:AC750,0,MAX(COLUMN($O750:AC750))-COLUMN($O750:AC750),1,1)))*IF($J779=0,$H779,IF(AND(AC$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O750:AD750,0,MAX(COLUMN($O750:AD750))-COLUMN($O750:AD750),1,1)))*IF($J779=0,$H779,IF(AND(AD$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O750:AE750,0,MAX(COLUMN($O750:AE750))-COLUMN($O750:AE750),1,1)))*IF($J779=0,$H779,IF(AND(AE$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O750:AF750,0,MAX(COLUMN($O750:AF750))-COLUMN($O750:AF750),1,1)))*IF($J779=0,$H779,IF(AND(AF$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O750:AG750,0,MAX(COLUMN($O750:AG750))-COLUMN($O750:AG750),1,1)))*IF($J779=0,$H779,IF(AND(AG$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O750:AH750,0,MAX(COLUMN($O750:AH750))-COLUMN($O750:AH750),1,1)))*IF($J779=0,$H779,IF(AND(AH$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O750:AI750,0,MAX(COLUMN($O750:AI750))-COLUMN($O750:AI750),1,1)))*IF($J779=0,$H779,IF(AND(AI$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O750:AJ750,0,MAX(COLUMN($O750:AJ750))-COLUMN($O750:AJ750),1,1)))*IF($J779=0,$H779,IF(AND(AJ$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O750:AK750,0,MAX(COLUMN($O750:AK750))-COLUMN($O750:AK750),1,1)))*IF($J779=0,$H779,IF(AND(AK$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O750:AL750,0,MAX(COLUMN($O750:AL750))-COLUMN($O750:AL750),1,1)))*IF($J779=0,$H779,IF(AND(AL$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O750:AM750,0,MAX(COLUMN($O750:AM750))-COLUMN($O750:AM750),1,1)))*IF($J779=0,$H779,IF(AND(AM$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O750:AN750,0,MAX(COLUMN($O750:AN750))-COLUMN($O750:AN750),1,1)))*IF($J779=0,$H779,IF(AND(AN$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O750:AO750,0,MAX(COLUMN($O750:AO750))-COLUMN($O750:AO750),1,1)))*IF($J779=0,$H779,IF(AND(AO$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O750:AP750,0,MAX(COLUMN($O750:AP750))-COLUMN($O750:AP750),1,1)))*IF($J779=0,$H779,IF(AND(AP$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O750:AQ750,0,MAX(COLUMN($O750:AQ750))-COLUMN($O750:AQ750),1,1)))*IF($J779=0,$H779,IF(AND(AQ$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O750:AR750,0,MAX(COLUMN($O750:AR750))-COLUMN($O750:AR750),1,1)))*IF($J779=0,$H779,IF(AND(AR$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O750:AS750,0,MAX(COLUMN($O750:AS750))-COLUMN($O750:AS750),1,1)))*IF($J779=0,$H779,IF(AND(AS$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O750:AT750,0,MAX(COLUMN($O750:AT750))-COLUMN($O750:AT750),1,1)))*IF($J779=0,$H779,IF(AND(AT$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O750:AU750,0,MAX(COLUMN($O750:AU750))-COLUMN($O750:AU750),1,1)))*IF($J779=0,$H779,IF(AND(AU$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O750:AV750,0,MAX(COLUMN($O750:AV750))-COLUMN($O750:AV750),1,1)))*IF($J779=0,$H779,IF(AND(AV$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O750:AW750,0,MAX(COLUMN($O750:AW750))-COLUMN($O750:AW750),1,1)))*IF($J779=0,$H779,IF(AND(AW$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O750:AX750,0,MAX(COLUMN($O750:AX750))-COLUMN($O750:AX750),1,1)))*IF($J779=0,$H779,IF(AND(AX$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O750:AY750,0,MAX(COLUMN($O750:AY750))-COLUMN($O750:AY750),1,1)))*IF($J779=0,$H779,IF(AND(AY$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AZ186,N(OFFSET($O750:AZ750,0,MAX(COLUMN($O750:AZ750))-COLUMN($O750:AZ750),1,1)))*IF($J779=0,$H779,IF(AND(AZ$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BA186,N(OFFSET($O750:BA750,0,MAX(COLUMN($O750:BA750))-COLUMN($O750:BA750),1,1)))*IF($J779=0,$H779,IF(AND(BA$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BB186,N(OFFSET($O750:BB750,0,MAX(COLUMN($O750:BB750))-COLUMN($O750:BB750),1,1)))*IF($J779=0,$H779,IF(AND(BB$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BC186,N(OFFSET($O750:BC750,0,MAX(COLUMN($O750:BC750))-COLUMN($O750:BC750),1,1)))*IF($J779=0,$H779,IF(AND(BC$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BD186,N(OFFSET($O750:BD750,0,MAX(COLUMN($O750:BD750))-COLUMN($O750:BD750),1,1)))*IF($J779=0,$H779,IF(AND(BD$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BE186,N(OFFSET($O750:BE750,0,MAX(COLUMN($O750:BE750))-COLUMN($O750:BE750),1,1)))*IF($J779=0,$H779,IF(AND(BE$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BF186,N(OFFSET($O750:BF750,0,MAX(COLUMN($O750:BF750))-COLUMN($O750:BF750),1,1)))*IF($J779=0,$H779,IF(AND(BF$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BG186,N(OFFSET($O750:BG750,0,MAX(COLUMN($O750:BG750))-COLUMN($O750:BG750),1,1)))*IF($J779=0,$H779,IF(AND(BG$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BH186,N(OFFSET($O750:BH750,0,MAX(COLUMN($O750:BH750))-COLUMN($O750:BH750),1,1)))*IF($J779=0,$H779,IF(AND(BH$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BI186,N(OFFSET($O750:BI750,0,MAX(COLUMN($O750:BI750))-COLUMN($O750:BI750),1,1)))*IF($J779=0,$H779,IF(AND(BI$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BJ186,N(OFFSET($O750:BJ750,0,MAX(COLUMN($O750:BJ750))-COLUMN($O750:BJ750),1,1)))*IF($J779=0,$H779,IF(AND(BJ$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BK186,N(OFFSET($O750:BK750,0,MAX(COLUMN($O750:BK750))-COLUMN($O750:BK750),1,1)))*IF($J779=0,$H779,IF(AND(BK$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BL186,N(OFFSET($O750:BL750,0,MAX(COLUMN($O750:BL750))-COLUMN($O750:BL750),1,1)))*IF($J779=0,$H779,IF(AND(BL$10<$I779,$J779=1),$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BM186,N(OFFSET($O750:BM750,0,MAX(COLUMN($O750:BM750))-COLUMN($O750:BM750),1,1)))*IF($J779=0,$H779,IF(AND(BM$10<$I779,$J779=1),$H779,1))","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!O16","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H16)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O751:O751,0,MAX(COLUMN($O751:O751))-COLUMN($O751:O751),1,1)))*IF($J780=0,$H780,IF(AND(O$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O751:P751,0,MAX(COLUMN($O751:P751))-COLUMN($O751:P751),1,1)))*IF($J780=0,$H780,IF(AND(P$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O751:Q751,0,MAX(COLUMN($O751:Q751))-COLUMN($O751:Q751),1,1)))*IF($J780=0,$H780,IF(AND(Q$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O751:R751,0,MAX(COLUMN($O751:R751))-COLUMN($O751:R751),1,1)))*IF($J780=0,$H780,IF(AND(R$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O751:S751,0,MAX(COLUMN($O751:S751))-COLUMN($O751:S751),1,1)))*IF($J780=0,$H780,IF(AND(S$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O751:T751,0,MAX(COLUMN($O751:T751))-COLUMN($O751:T751),1,1)))*IF($J780=0,$H780,IF(AND(T$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O751:U751,0,MAX(COLUMN($O751:U751))-COLUMN($O751:U751),1,1)))*IF($J780=0,$H780,IF(AND(U$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O751:V751,0,MAX(COLUMN($O751:V751))-COLUMN($O751:V751),1,1)))*IF($J780=0,$H780,IF(AND(V$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O751:W751,0,MAX(COLUMN($O751:W751))-COLUMN($O751:W751),1,1)))*IF($J780=0,$H780,IF(AND(W$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O751:X751,0,MAX(COLUMN($O751:X751))-COLUMN($O751:X751),1,1)))*IF($J780=0,$H780,IF(AND(X$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O751:Y751,0,MAX(COLUMN($O751:Y751))-COLUMN($O751:Y751),1,1)))*IF($J780=0,$H780,IF(AND(Y$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O751:Z751,0,MAX(COLUMN($O751:Z751))-COLUMN($O751:Z751),1,1)))*IF($J780=0,$H780,IF(AND(Z$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O751:AA751,0,MAX(COLUMN($O751:AA751))-COLUMN($O751:AA751),1,1)))*IF($J780=0,$H780,IF(AND(AA$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O751:AB751,0,MAX(COLUMN($O751:AB751))-COLUMN($O751:AB751),1,1)))*IF($J780=0,$H780,IF(AND(AB$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O751:AC751,0,MAX(COLUMN($O751:AC751))-COLUMN($O751:AC751),1,1)))*IF($J780=0,$H780,IF(AND(AC$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O751:AD751,0,MAX(COLUMN($O751:AD751))-COLUMN($O751:AD751),1,1)))*IF($J780=0,$H780,IF(AND(AD$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O751:AE751,0,MAX(COLUMN($O751:AE751))-COLUMN($O751:AE751),1,1)))*IF($J780=0,$H780,IF(AND(AE$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O751:AF751,0,MAX(COLUMN($O751:AF751))-COLUMN($O751:AF751),1,1)))*IF($J780=0,$H780,IF(AND(AF$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O751:AG751,0,MAX(COLUMN($O751:AG751))-COLUMN($O751:AG751),1,1)))*IF($J780=0,$H780,IF(AND(AG$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O751:AH751,0,MAX(COLUMN($O751:AH751))-COLUMN($O751:AH751),1,1)))*IF($J780=0,$H780,IF(AND(AH$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O751:AI751,0,MAX(COLUMN($O751:AI751))-COLUMN($O751:AI751),1,1)))*IF($J780=0,$H780,IF(AND(AI$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O751:AJ751,0,MAX(COLUMN($O751:AJ751))-COLUMN($O751:AJ751),1,1)))*IF($J780=0,$H780,IF(AND(AJ$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O751:AK751,0,MAX(COLUMN($O751:AK751))-COLUMN($O751:AK751),1,1)))*IF($J780=0,$H780,IF(AND(AK$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O751:AL751,0,MAX(COLUMN($O751:AL751))-COLUMN($O751:AL751),1,1)))*IF($J780=0,$H780,IF(AND(AL$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O751:AM751,0,MAX(COLUMN($O751:AM751))-COLUMN($O751:AM751),1,1)))*IF($J780=0,$H780,IF(AND(AM$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O751:AN751,0,MAX(COLUMN($O751:AN751))-COLUMN($O751:AN751),1,1)))*IF($J780=0,$H780,IF(AND(AN$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O751:AO751,0,MAX(COLUMN($O751:AO751))-COLUMN($O751:AO751),1,1)))*IF($J780=0,$H780,IF(AND(AO$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O751:AP751,0,MAX(COLUMN($O751:AP751))-COLUMN($O751:AP751),1,1)))*IF($J780=0,$H780,IF(AND(AP$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O751:AQ751,0,MAX(COLUMN($O751:AQ751))-COLUMN($O751:AQ751),1,1)))*IF($J780=0,$H780,IF(AND(AQ$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O751:AR751,0,MAX(COLUMN($O751:AR751))-COLUMN($O751:AR751),1,1)))*IF($J780=0,$H780,IF(AND(AR$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O751:AS751,0,MAX(COLUMN($O751:AS751))-COLUMN($O751:AS751),1,1)))*IF($J780=0,$H780,IF(AND(AS$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O751:AT751,0,MAX(COLUMN($O751:AT751))-COLUMN($O751:AT751),1,1)))*IF($J780=0,$H780,IF(AND(AT$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O751:AU751,0,MAX(COLUMN($O751:AU751))-COLUMN($O751:AU751),1,1)))*IF($J780=0,$H780,IF(AND(AU$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O751:AV751,0,MAX(COLUMN($O751:AV751))-COLUMN($O751:AV751),1,1)))*IF($J780=0,$H780,IF(AND(AV$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O751:AW751,0,MAX(COLUMN($O751:AW751))-COLUMN($O751:AW751),1,1)))*IF($J780=0,$H780,IF(AND(AW$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O751:AX751,0,MAX(COLUMN($O751:AX751))-COLUMN($O751:AX751),1,1)))*IF($J780=0,$H780,IF(AND(AX$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O751:AY751,0,MAX(COLUMN($O751:AY751))-COLUMN($O751:AY751),1,1)))*IF($J780=0,$H780,IF(AND(AY$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AZ187,N(OFFSET($O751:AZ751,0,MAX(COLUMN($O751:AZ751))-COLUMN($O751:AZ751),1,1)))*IF($J780=0,$H780,IF(AND(AZ$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BA187,N(OFFSET($O751:BA751,0,MAX(COLUMN($O751:BA751))-COLUMN($O751:BA751),1,1)))*IF($J780=0,$H780,IF(AND(BA$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BB187,N(OFFSET($O751:BB751,0,MAX(COLUMN($O751:BB751))-COLUMN($O751:BB751),1,1)))*IF($J780=0,$H780,IF(AND(BB$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BC187,N(OFFSET($O751:BC751,0,MAX(COLUMN($O751:BC751))-COLUMN($O751:BC751),1,1)))*IF($J780=0,$H780,IF(AND(BC$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BD187,N(OFFSET($O751:BD751,0,MAX(COLUMN($O751:BD751))-COLUMN($O751:BD751),1,1)))*IF($J780=0,$H780,IF(AND(BD$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BE187,N(OFFSET($O751:BE751,0,MAX(COLUMN($O751:BE751))-COLUMN($O751:BE751),1,1)))*IF($J780=0,$H780,IF(AND(BE$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BF187,N(OFFSET($O751:BF751,0,MAX(COLUMN($O751:BF751))-COLUMN($O751:BF751),1,1)))*IF($J780=0,$H780,IF(AND(BF$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BG187,N(OFFSET($O751:BG751,0,MAX(COLUMN($O751:BG751))-COLUMN($O751:BG751),1,1)))*IF($J780=0,$H780,IF(AND(BG$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BH187,N(OFFSET($O751:BH751,0,MAX(COLUMN($O751:BH751))-COLUMN($O751:BH751),1,1)))*IF($J780=0,$H780,IF(AND(BH$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BI187,N(OFFSET($O751:BI751,0,MAX(COLUMN($O751:BI751))-COLUMN($O751:BI751),1,1)))*IF($J780=0,$H780,IF(AND(BI$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BJ187,N(OFFSET($O751:BJ751,0,MAX(COLUMN($O751:BJ751))-COLUMN($O751:BJ751),1,1)))*IF($J780=0,$H780,IF(AND(BJ$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BK187,N(OFFSET($O751:BK751,0,MAX(COLUMN($O751:BK751))-COLUMN($O751:BK751),1,1)))*IF($J780=0,$H780,IF(AND(BK$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BL187,N(OFFSET($O751:BL751,0,MAX(COLUMN($O751:BL751))-COLUMN($O751:BL751),1,1)))*IF($J780=0,$H780,IF(AND(BL$10<$I780,$J780=1),$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BM187,N(OFFSET($O751:BM751,0,MAX(COLUMN($O751:BM751))-COLUMN($O751:BM751),1,1)))*IF($J780=0,$H780,IF(AND(BM$10<$I780,$J780=1),$H780,1))","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!O17","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H17)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O752:O752,0,MAX(COLUMN($O752:O752))-COLUMN($O752:O752),1,1)))*IF($J781=0,$H781,IF(AND(O$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O752:P752,0,MAX(COLUMN($O752:P752))-COLUMN($O752:P752),1,1)))*IF($J781=0,$H781,IF(AND(P$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O752:Q752,0,MAX(COLUMN($O752:Q752))-COLUMN($O752:Q752),1,1)))*IF($J781=0,$H781,IF(AND(Q$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O752:R752,0,MAX(COLUMN($O752:R752))-COLUMN($O752:R752),1,1)))*IF($J781=0,$H781,IF(AND(R$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O752:S752,0,MAX(COLUMN($O752:S752))-COLUMN($O752:S752),1,1)))*IF($J781=0,$H781,IF(AND(S$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O752:T752,0,MAX(COLUMN($O752:T752))-COLUMN($O752:T752),1,1)))*IF($J781=0,$H781,IF(AND(T$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O752:U752,0,MAX(COLUMN($O752:U752))-COLUMN($O752:U752),1,1)))*IF($J781=0,$H781,IF(AND(U$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O752:V752,0,MAX(COLUMN($O752:V752))-COLUMN($O752:V752),1,1)))*IF($J781=0,$H781,IF(AND(V$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O752:W752,0,MAX(COLUMN($O752:W752))-COLUMN($O752:W752),1,1)))*IF($J781=0,$H781,IF(AND(W$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O752:X752,0,MAX(COLUMN($O752:X752))-COLUMN($O752:X752),1,1)))*IF($J781=0,$H781,IF(AND(X$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O752:Y752,0,MAX(COLUMN($O752:Y752))-COLUMN($O752:Y752),1,1)))*IF($J781=0,$H781,IF(AND(Y$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O752:Z752,0,MAX(COLUMN($O752:Z752))-COLUMN($O752:Z752),1,1)))*IF($J781=0,$H781,IF(AND(Z$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O752:AA752,0,MAX(COLUMN($O752:AA752))-COLUMN($O752:AA752),1,1)))*IF($J781=0,$H781,IF(AND(AA$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O752:AB752,0,MAX(COLUMN($O752:AB752))-COLUMN($O752:AB752),1,1)))*IF($J781=0,$H781,IF(AND(AB$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O752:AC752,0,MAX(COLUMN($O752:AC752))-COLUMN($O752:AC752),1,1)))*IF($J781=0,$H781,IF(AND(AC$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O752:AD752,0,MAX(COLUMN($O752:AD752))-COLUMN($O752:AD752),1,1)))*IF($J781=0,$H781,IF(AND(AD$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O752:AE752,0,MAX(COLUMN($O752:AE752))-COLUMN($O752:AE752),1,1)))*IF($J781=0,$H781,IF(AND(AE$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O752:AF752,0,MAX(COLUMN($O752:AF752))-COLUMN($O752:AF752),1,1)))*IF($J781=0,$H781,IF(AND(AF$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O752:AG752,0,MAX(COLUMN($O752:AG752))-COLUMN($O752:AG752),1,1)))*IF($J781=0,$H781,IF(AND(AG$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O752:AH752,0,MAX(COLUMN($O752:AH752))-COLUMN($O752:AH752),1,1)))*IF($J781=0,$H781,IF(AND(AH$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O752:AI752,0,MAX(COLUMN($O752:AI752))-COLUMN($O752:AI752),1,1)))*IF($J781=0,$H781,IF(AND(AI$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O752:AJ752,0,MAX(COLUMN($O752:AJ752))-COLUMN($O752:AJ752),1,1)))*IF($J781=0,$H781,IF(AND(AJ$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O752:AK752,0,MAX(COLUMN($O752:AK752))-COLUMN($O752:AK752),1,1)))*IF($J781=0,$H781,IF(AND(AK$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O752:AL752,0,MAX(COLUMN($O752:AL752))-COLUMN($O752:AL752),1,1)))*IF($J781=0,$H781,IF(AND(AL$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O752:AM752,0,MAX(COLUMN($O752:AM752))-COLUMN($O752:AM752),1,1)))*IF($J781=0,$H781,IF(AND(AM$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O752:AN752,0,MAX(COLUMN($O752:AN752))-COLUMN($O752:AN752),1,1)))*IF($J781=0,$H781,IF(AND(AN$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O752:AO752,0,MAX(COLUMN($O752:AO752))-COLUMN($O752:AO752),1,1)))*IF($J781=0,$H781,IF(AND(AO$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O752:AP752,0,MAX(COLUMN($O752:AP752))-COLUMN($O752:AP752),1,1)))*IF($J781=0,$H781,IF(AND(AP$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O752:AQ752,0,MAX(COLUMN($O752:AQ752))-COLUMN($O752:AQ752),1,1)))*IF($J781=0,$H781,IF(AND(AQ$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O752:AR752,0,MAX(COLUMN($O752:AR752))-COLUMN($O752:AR752),1,1)))*IF($J781=0,$H781,IF(AND(AR$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O752:AS752,0,MAX(COLUMN($O752:AS752))-COLUMN($O752:AS752),1,1)))*IF($J781=0,$H781,IF(AND(AS$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O752:AT752,0,MAX(COLUMN($O752:AT752))-COLUMN($O752:AT752),1,1)))*IF($J781=0,$H781,IF(AND(AT$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O752:AU752,0,MAX(COLUMN($O752:AU752))-COLUMN($O752:AU752),1,1)))*IF($J781=0,$H781,IF(AND(AU$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O752:AV752,0,MAX(COLUMN($O752:AV752))-COLUMN($O752:AV752),1,1)))*IF($J781=0,$H781,IF(AND(AV$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O752:AW752,0,MAX(COLUMN($O752:AW752))-COLUMN($O752:AW752),1,1)))*IF($J781=0,$H781,IF(AND(AW$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O752:AX752,0,MAX(COLUMN($O752:AX752))-COLUMN($O752:AX752),1,1)))*IF($J781=0,$H781,IF(AND(AX$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O752:AY752,0,MAX(COLUMN($O752:AY752))-COLUMN($O752:AY752),1,1)))*IF($J781=0,$H781,IF(AND(AY$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AZ188,N(OFFSET($O752:AZ752,0,MAX(COLUMN($O752:AZ752))-COLUMN($O752:AZ752),1,1)))*IF($J781=0,$H781,IF(AND(AZ$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BA188,N(OFFSET($O752:BA752,0,MAX(COLUMN($O752:BA752))-COLUMN($O752:BA752),1,1)))*IF($J781=0,$H781,IF(AND(BA$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BB188,N(OFFSET($O752:BB752,0,MAX(COLUMN($O752:BB752))-COLUMN($O752:BB752),1,1)))*IF($J781=0,$H781,IF(AND(BB$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BC188,N(OFFSET($O752:BC752,0,MAX(COLUMN($O752:BC752))-COLUMN($O752:BC752),1,1)))*IF($J781=0,$H781,IF(AND(BC$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BD188,N(OFFSET($O752:BD752,0,MAX(COLUMN($O752:BD752))-COLUMN($O752:BD752),1,1)))*IF($J781=0,$H781,IF(AND(BD$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BE188,N(OFFSET($O752:BE752,0,MAX(COLUMN($O752:BE752))-COLUMN($O752:BE752),1,1)))*IF($J781=0,$H781,IF(AND(BE$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BF188,N(OFFSET($O752:BF752,0,MAX(COLUMN($O752:BF752))-COLUMN($O752:BF752),1,1)))*IF($J781=0,$H781,IF(AND(BF$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BG188,N(OFFSET($O752:BG752,0,MAX(COLUMN($O752:BG752))-COLUMN($O752:BG752),1,1)))*IF($J781=0,$H781,IF(AND(BG$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BH188,N(OFFSET($O752:BH752,0,MAX(COLUMN($O752:BH752))-COLUMN($O752:BH752),1,1)))*IF($J781=0,$H781,IF(AND(BH$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BI188,N(OFFSET($O752:BI752,0,MAX(COLUMN($O752:BI752))-COLUMN($O752:BI752),1,1)))*IF($J781=0,$H781,IF(AND(BI$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BJ188,N(OFFSET($O752:BJ752,0,MAX(COLUMN($O752:BJ752))-COLUMN($O752:BJ752),1,1)))*IF($J781=0,$H781,IF(AND(BJ$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BK188,N(OFFSET($O752:BK752,0,MAX(COLUMN($O752:BK752))-COLUMN($O752:BK752),1,1)))*IF($J781=0,$H781,IF(AND(BK$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BL188,N(OFFSET($O752:BL752,0,MAX(COLUMN($O752:BL752))-COLUMN($O752:BL752),1,1)))*IF($J781=0,$H781,IF(AND(BL$10<$I781,$J781=1),$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BM188,N(OFFSET($O752:BM752,0,MAX(COLUMN($O752:BM752))-COLUMN($O752:BM752),1,1)))*IF($J781=0,$H781,IF(AND(BM$10<$I781,$J781=1),$H781,1))","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!O18","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H18)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O753:O753,0,MAX(COLUMN($O753:O753))-COLUMN($O753:O753),1,1)))*IF($J782=0,$H782,IF(AND(O$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O753:P753,0,MAX(COLUMN($O753:P753))-COLUMN($O753:P753),1,1)))*IF($J782=0,$H782,IF(AND(P$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O753:Q753,0,MAX(COLUMN($O753:Q753))-COLUMN($O753:Q753),1,1)))*IF($J782=0,$H782,IF(AND(Q$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O753:R753,0,MAX(COLUMN($O753:R753))-COLUMN($O753:R753),1,1)))*IF($J782=0,$H782,IF(AND(R$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O753:S753,0,MAX(COLUMN($O753:S753))-COLUMN($O753:S753),1,1)))*IF($J782=0,$H782,IF(AND(S$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O753:T753,0,MAX(COLUMN($O753:T753))-COLUMN($O753:T753),1,1)))*IF($J782=0,$H782,IF(AND(T$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O753:U753,0,MAX(COLUMN($O753:U753))-COLUMN($O753:U753),1,1)))*IF($J782=0,$H782,IF(AND(U$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O753:V753,0,MAX(COLUMN($O753:V753))-COLUMN($O753:V753),1,1)))*IF($J782=0,$H782,IF(AND(V$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O753:W753,0,MAX(COLUMN($O753:W753))-COLUMN($O753:W753),1,1)))*IF($J782=0,$H782,IF(AND(W$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O753:X753,0,MAX(COLUMN($O753:X753))-COLUMN($O753:X753),1,1)))*IF($J782=0,$H782,IF(AND(X$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O753:Y753,0,MAX(COLUMN($O753:Y753))-COLUMN($O753:Y753),1,1)))*IF($J782=0,$H782,IF(AND(Y$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O753:Z753,0,MAX(COLUMN($O753:Z753))-COLUMN($O753:Z753),1,1)))*IF($J782=0,$H782,IF(AND(Z$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O753:AA753,0,MAX(COLUMN($O753:AA753))-COLUMN($O753:AA753),1,1)))*IF($J782=0,$H782,IF(AND(AA$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O753:AB753,0,MAX(COLUMN($O753:AB753))-COLUMN($O753:AB753),1,1)))*IF($J782=0,$H782,IF(AND(AB$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O753:AC753,0,MAX(COLUMN($O753:AC753))-COLUMN($O753:AC753),1,1)))*IF($J782=0,$H782,IF(AND(AC$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O753:AD753,0,MAX(COLUMN($O753:AD753))-COLUMN($O753:AD753),1,1)))*IF($J782=0,$H782,IF(AND(AD$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O753:AE753,0,MAX(COLUMN($O753:AE753))-COLUMN($O753:AE753),1,1)))*IF($J782=0,$H782,IF(AND(AE$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O753:AF753,0,MAX(COLUMN($O753:AF753))-COLUMN($O753:AF753),1,1)))*IF($J782=0,$H782,IF(AND(AF$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O753:AG753,0,MAX(COLUMN($O753:AG753))-COLUMN($O753:AG753),1,1)))*IF($J782=0,$H782,IF(AND(AG$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O753:AH753,0,MAX(COLUMN($O753:AH753))-COLUMN($O753:AH753),1,1)))*IF($J782=0,$H782,IF(AND(AH$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O753:AI753,0,MAX(COLUMN($O753:AI753))-COLUMN($O753:AI753),1,1)))*IF($J782=0,$H782,IF(AND(AI$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O753:AJ753,0,MAX(COLUMN($O753:AJ753))-COLUMN($O753:AJ753),1,1)))*IF($J782=0,$H782,IF(AND(AJ$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O753:AK753,0,MAX(COLUMN($O753:AK753))-COLUMN($O753:AK753),1,1)))*IF($J782=0,$H782,IF(AND(AK$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O753:AL753,0,MAX(COLUMN($O753:AL753))-COLUMN($O753:AL753),1,1)))*IF($J782=0,$H782,IF(AND(AL$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O753:AM753,0,MAX(COLUMN($O753:AM753))-COLUMN($O753:AM753),1,1)))*IF($J782=0,$H782,IF(AND(AM$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O753:AN753,0,MAX(COLUMN($O753:AN753))-COLUMN($O753:AN753),1,1)))*IF($J782=0,$H782,IF(AND(AN$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O753:AO753,0,MAX(COLUMN($O753:AO753))-COLUMN($O753:AO753),1,1)))*IF($J782=0,$H782,IF(AND(AO$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O753:AP753,0,MAX(COLUMN($O753:AP753))-COLUMN($O753:AP753),1,1)))*IF($J782=0,$H782,IF(AND(AP$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O753:AQ753,0,MAX(COLUMN($O753:AQ753))-COLUMN($O753:AQ753),1,1)))*IF($J782=0,$H782,IF(AND(AQ$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O753:AR753,0,MAX(COLUMN($O753:AR753))-COLUMN($O753:AR753),1,1)))*IF($J782=0,$H782,IF(AND(AR$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O753:AS753,0,MAX(COLUMN($O753:AS753))-COLUMN($O753:AS753),1,1)))*IF($J782=0,$H782,IF(AND(AS$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O753:AT753,0,MAX(COLUMN($O753:AT753))-COLUMN($O753:AT753),1,1)))*IF($J782=0,$H782,IF(AND(AT$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O753:AU753,0,MAX(COLUMN($O753:AU753))-COLUMN($O753:AU753),1,1)))*IF($J782=0,$H782,IF(AND(AU$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O753:AV753,0,MAX(COLUMN($O753:AV753))-COLUMN($O753:AV753),1,1)))*IF($J782=0,$H782,IF(AND(AV$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O753:AW753,0,MAX(COLUMN($O753:AW753))-COLUMN($O753:AW753),1,1)))*IF($J782=0,$H782,IF(AND(AW$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O753:AX753,0,MAX(COLUMN($O753:AX753))-COLUMN($O753:AX753),1,1)))*IF($J782=0,$H782,IF(AND(AX$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O753:AY753,0,MAX(COLUMN($O753:AY753))-COLUMN($O753:AY753),1,1)))*IF($J782=0,$H782,IF(AND(AY$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AZ189,N(OFFSET($O753:AZ753,0,MAX(COLUMN($O753:AZ753))-COLUMN($O753:AZ753),1,1)))*IF($J782=0,$H782,IF(AND(AZ$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BA189,N(OFFSET($O753:BA753,0,MAX(COLUMN($O753:BA753))-COLUMN($O753:BA753),1,1)))*IF($J782=0,$H782,IF(AND(BA$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BB189,N(OFFSET($O753:BB753,0,MAX(COLUMN($O753:BB753))-COLUMN($O753:BB753),1,1)))*IF($J782=0,$H782,IF(AND(BB$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BC189,N(OFFSET($O753:BC753,0,MAX(COLUMN($O753:BC753))-COLUMN($O753:BC753),1,1)))*IF($J782=0,$H782,IF(AND(BC$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BD189,N(OFFSET($O753:BD753,0,MAX(COLUMN($O753:BD753))-COLUMN($O753:BD753),1,1)))*IF($J782=0,$H782,IF(AND(BD$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BE189,N(OFFSET($O753:BE753,0,MAX(COLUMN($O753:BE753))-COLUMN($O753:BE753),1,1)))*IF($J782=0,$H782,IF(AND(BE$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BF189,N(OFFSET($O753:BF753,0,MAX(COLUMN($O753:BF753))-COLUMN($O753:BF753),1,1)))*IF($J782=0,$H782,IF(AND(BF$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BG189,N(OFFSET($O753:BG753,0,MAX(COLUMN($O753:BG753))-COLUMN($O753:BG753),1,1)))*IF($J782=0,$H782,IF(AND(BG$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BH189,N(OFFSET($O753:BH753,0,MAX(COLUMN($O753:BH753))-COLUMN($O753:BH753),1,1)))*IF($J782=0,$H782,IF(AND(BH$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BI189,N(OFFSET($O753:BI753,0,MAX(COLUMN($O753:BI753))-COLUMN($O753:BI753),1,1)))*IF($J782=0,$H782,IF(AND(BI$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BJ189,N(OFFSET($O753:BJ753,0,MAX(COLUMN($O753:BJ753))-COLUMN($O753:BJ753),1,1)))*IF($J782=0,$H782,IF(AND(BJ$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BK189,N(OFFSET($O753:BK753,0,MAX(COLUMN($O753:BK753))-COLUMN($O753:BK753),1,1)))*IF($J782=0,$H782,IF(AND(BK$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BL189,N(OFFSET($O753:BL753,0,MAX(COLUMN($O753:BL753))-COLUMN($O753:BL753),1,1)))*IF($J782=0,$H782,IF(AND(BL$10<$I782,$J782=1),$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BM189,N(OFFSET($O753:BM753,0,MAX(COLUMN($O753:BM753))-COLUMN($O753:BM753),1,1)))*IF($J782=0,$H782,IF(AND(BM$10<$I782,$J782=1),$H782,1))","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!O19","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H19)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O754:O754,0,MAX(COLUMN($O754:O754))-COLUMN($O754:O754),1,1)))*IF($J783=0,$H783,IF(AND(O$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O754:P754,0,MAX(COLUMN($O754:P754))-COLUMN($O754:P754),1,1)))*IF($J783=0,$H783,IF(AND(P$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O754:Q754,0,MAX(COLUMN($O754:Q754))-COLUMN($O754:Q754),1,1)))*IF($J783=0,$H783,IF(AND(Q$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O754:R754,0,MAX(COLUMN($O754:R754))-COLUMN($O754:R754),1,1)))*IF($J783=0,$H783,IF(AND(R$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O754:S754,0,MAX(COLUMN($O754:S754))-COLUMN($O754:S754),1,1)))*IF($J783=0,$H783,IF(AND(S$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O754:T754,0,MAX(COLUMN($O754:T754))-COLUMN($O754:T754),1,1)))*IF($J783=0,$H783,IF(AND(T$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O754:U754,0,MAX(COLUMN($O754:U754))-COLUMN($O754:U754),1,1)))*IF($J783=0,$H783,IF(AND(U$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O754:V754,0,MAX(COLUMN($O754:V754))-COLUMN($O754:V754),1,1)))*IF($J783=0,$H783,IF(AND(V$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O754:W754,0,MAX(COLUMN($O754:W754))-COLUMN($O754:W754),1,1)))*IF($J783=0,$H783,IF(AND(W$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O754:X754,0,MAX(COLUMN($O754:X754))-COLUMN($O754:X754),1,1)))*IF($J783=0,$H783,IF(AND(X$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O754:Y754,0,MAX(COLUMN($O754:Y754))-COLUMN($O754:Y754),1,1)))*IF($J783=0,$H783,IF(AND(Y$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O754:Z754,0,MAX(COLUMN($O754:Z754))-COLUMN($O754:Z754),1,1)))*IF($J783=0,$H783,IF(AND(Z$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O754:AA754,0,MAX(COLUMN($O754:AA754))-COLUMN($O754:AA754),1,1)))*IF($J783=0,$H783,IF(AND(AA$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O754:AB754,0,MAX(COLUMN($O754:AB754))-COLUMN($O754:AB754),1,1)))*IF($J783=0,$H783,IF(AND(AB$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O754:AC754,0,MAX(COLUMN($O754:AC754))-COLUMN($O754:AC754),1,1)))*IF($J783=0,$H783,IF(AND(AC$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O754:AD754,0,MAX(COLUMN($O754:AD754))-COLUMN($O754:AD754),1,1)))*IF($J783=0,$H783,IF(AND(AD$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O754:AE754,0,MAX(COLUMN($O754:AE754))-COLUMN($O754:AE754),1,1)))*IF($J783=0,$H783,IF(AND(AE$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O754:AF754,0,MAX(COLUMN($O754:AF754))-COLUMN($O754:AF754),1,1)))*IF($J783=0,$H783,IF(AND(AF$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O754:AG754,0,MAX(COLUMN($O754:AG754))-COLUMN($O754:AG754),1,1)))*IF($J783=0,$H783,IF(AND(AG$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O754:AH754,0,MAX(COLUMN($O754:AH754))-COLUMN($O754:AH754),1,1)))*IF($J783=0,$H783,IF(AND(AH$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O754:AI754,0,MAX(COLUMN($O754:AI754))-COLUMN($O754:AI754),1,1)))*IF($J783=0,$H783,IF(AND(AI$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O754:AJ754,0,MAX(COLUMN($O754:AJ754))-COLUMN($O754:AJ754),1,1)))*IF($J783=0,$H783,IF(AND(AJ$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O754:AK754,0,MAX(COLUMN($O754:AK754))-COLUMN($O754:AK754),1,1)))*IF($J783=0,$H783,IF(AND(AK$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O754:AL754,0,MAX(COLUMN($O754:AL754))-COLUMN($O754:AL754),1,1)))*IF($J783=0,$H783,IF(AND(AL$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O754:AM754,0,MAX(COLUMN($O754:AM754))-COLUMN($O754:AM754),1,1)))*IF($J783=0,$H783,IF(AND(AM$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O754:AN754,0,MAX(COLUMN($O754:AN754))-COLUMN($O754:AN754),1,1)))*IF($J783=0,$H783,IF(AND(AN$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O754:AO754,0,MAX(COLUMN($O754:AO754))-COLUMN($O754:AO754),1,1)))*IF($J783=0,$H783,IF(AND(AO$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O754:AP754,0,MAX(COLUMN($O754:AP754))-COLUMN($O754:AP754),1,1)))*IF($J783=0,$H783,IF(AND(AP$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O754:AQ754,0,MAX(COLUMN($O754:AQ754))-COLUMN($O754:AQ754),1,1)))*IF($J783=0,$H783,IF(AND(AQ$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O754:AR754,0,MAX(COLUMN($O754:AR754))-COLUMN($O754:AR754),1,1)))*IF($J783=0,$H783,IF(AND(AR$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O754:AS754,0,MAX(COLUMN($O754:AS754))-COLUMN($O754:AS754),1,1)))*IF($J783=0,$H783,IF(AND(AS$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O754:AT754,0,MAX(COLUMN($O754:AT754))-COLUMN($O754:AT754),1,1)))*IF($J783=0,$H783,IF(AND(AT$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O754:AU754,0,MAX(COLUMN($O754:AU754))-COLUMN($O754:AU754),1,1)))*IF($J783=0,$H783,IF(AND(AU$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O754:AV754,0,MAX(COLUMN($O754:AV754))-COLUMN($O754:AV754),1,1)))*IF($J783=0,$H783,IF(AND(AV$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O754:AW754,0,MAX(COLUMN($O754:AW754))-COLUMN($O754:AW754),1,1)))*IF($J783=0,$H783,IF(AND(AW$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O754:AX754,0,MAX(COLUMN($O754:AX754))-COLUMN($O754:AX754),1,1)))*IF($J783=0,$H783,IF(AND(AX$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O754:AY754,0,MAX(COLUMN($O754:AY754))-COLUMN($O754:AY754),1,1)))*IF($J783=0,$H783,IF(AND(AY$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AZ190,N(OFFSET($O754:AZ754,0,MAX(COLUMN($O754:AZ754))-COLUMN($O754:AZ754),1,1)))*IF($J783=0,$H783,IF(AND(AZ$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BA190,N(OFFSET($O754:BA754,0,MAX(COLUMN($O754:BA754))-COLUMN($O754:BA754),1,1)))*IF($J783=0,$H783,IF(AND(BA$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BB190,N(OFFSET($O754:BB754,0,MAX(COLUMN($O754:BB754))-COLUMN($O754:BB754),1,1)))*IF($J783=0,$H783,IF(AND(BB$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BC190,N(OFFSET($O754:BC754,0,MAX(COLUMN($O754:BC754))-COLUMN($O754:BC754),1,1)))*IF($J783=0,$H783,IF(AND(BC$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BD190,N(OFFSET($O754:BD754,0,MAX(COLUMN($O754:BD754))-COLUMN($O754:BD754),1,1)))*IF($J783=0,$H783,IF(AND(BD$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BE190,N(OFFSET($O754:BE754,0,MAX(COLUMN($O754:BE754))-COLUMN($O754:BE754),1,1)))*IF($J783=0,$H783,IF(AND(BE$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BF190,N(OFFSET($O754:BF754,0,MAX(COLUMN($O754:BF754))-COLUMN($O754:BF754),1,1)))*IF($J783=0,$H783,IF(AND(BF$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BG190,N(OFFSET($O754:BG754,0,MAX(COLUMN($O754:BG754))-COLUMN($O754:BG754),1,1)))*IF($J783=0,$H783,IF(AND(BG$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BH190,N(OFFSET($O754:BH754,0,MAX(COLUMN($O754:BH754))-COLUMN($O754:BH754),1,1)))*IF($J783=0,$H783,IF(AND(BH$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BI190,N(OFFSET($O754:BI754,0,MAX(COLUMN($O754:BI754))-COLUMN($O754:BI754),1,1)))*IF($J783=0,$H783,IF(AND(BI$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BJ190,N(OFFSET($O754:BJ754,0,MAX(COLUMN($O754:BJ754))-COLUMN($O754:BJ754),1,1)))*IF($J783=0,$H783,IF(AND(BJ$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BK190,N(OFFSET($O754:BK754,0,MAX(COLUMN($O754:BK754))-COLUMN($O754:BK754),1,1)))*IF($J783=0,$H783,IF(AND(BK$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BL190,N(OFFSET($O754:BL754,0,MAX(COLUMN($O754:BL754))-COLUMN($O754:BL754),1,1)))*IF($J783=0,$H783,IF(AND(BL$10<$I783,$J783=1),$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BM190,N(OFFSET($O754:BM754,0,MAX(COLUMN($O754:BM754))-COLUMN($O754:BM754),1,1)))*IF($J783=0,$H783,IF(AND(BM$10<$I783,$J783=1),$H783,1))","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!O20","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H20)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O755:O755,0,MAX(COLUMN($O755:O755))-COLUMN($O755:O755),1,1)))*IF($J784=0,$H784,IF(AND(O$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O755:P755,0,MAX(COLUMN($O755:P755))-COLUMN($O755:P755),1,1)))*IF($J784=0,$H784,IF(AND(P$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O755:Q755,0,MAX(COLUMN($O755:Q755))-COLUMN($O755:Q755),1,1)))*IF($J784=0,$H784,IF(AND(Q$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O755:R755,0,MAX(COLUMN($O755:R755))-COLUMN($O755:R755),1,1)))*IF($J784=0,$H784,IF(AND(R$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O755:S755,0,MAX(COLUMN($O755:S755))-COLUMN($O755:S755),1,1)))*IF($J784=0,$H784,IF(AND(S$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O755:T755,0,MAX(COLUMN($O755:T755))-COLUMN($O755:T755),1,1)))*IF($J784=0,$H784,IF(AND(T$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O755:U755,0,MAX(COLUMN($O755:U755))-COLUMN($O755:U755),1,1)))*IF($J784=0,$H784,IF(AND(U$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O755:V755,0,MAX(COLUMN($O755:V755))-COLUMN($O755:V755),1,1)))*IF($J784=0,$H784,IF(AND(V$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O755:W755,0,MAX(COLUMN($O755:W755))-COLUMN($O755:W755),1,1)))*IF($J784=0,$H784,IF(AND(W$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O755:X755,0,MAX(COLUMN($O755:X755))-COLUMN($O755:X755),1,1)))*IF($J784=0,$H784,IF(AND(X$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O755:Y755,0,MAX(COLUMN($O755:Y755))-COLUMN($O755:Y755),1,1)))*IF($J784=0,$H784,IF(AND(Y$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O755:Z755,0,MAX(COLUMN($O755:Z755))-COLUMN($O755:Z755),1,1)))*IF($J784=0,$H784,IF(AND(Z$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O755:AA755,0,MAX(COLUMN($O755:AA755))-COLUMN($O755:AA755),1,1)))*IF($J784=0,$H784,IF(AND(AA$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O755:AB755,0,MAX(COLUMN($O755:AB755))-COLUMN($O755:AB755),1,1)))*IF($J784=0,$H784,IF(AND(AB$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O755:AC755,0,MAX(COLUMN($O755:AC755))-COLUMN($O755:AC755),1,1)))*IF($J784=0,$H784,IF(AND(AC$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O755:AD755,0,MAX(COLUMN($O755:AD755))-COLUMN($O755:AD755),1,1)))*IF($J784=0,$H784,IF(AND(AD$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O755:AE755,0,MAX(COLUMN($O755:AE755))-COLUMN($O755:AE755),1,1)))*IF($J784=0,$H784,IF(AND(AE$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O755:AF755,0,MAX(COLUMN($O755:AF755))-COLUMN($O755:AF755),1,1)))*IF($J784=0,$H784,IF(AND(AF$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O755:AG755,0,MAX(COLUMN($O755:AG755))-COLUMN($O755:AG755),1,1)))*IF($J784=0,$H784,IF(AND(AG$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O755:AH755,0,MAX(COLUMN($O755:AH755))-COLUMN($O755:AH755),1,1)))*IF($J784=0,$H784,IF(AND(AH$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O755:AI755,0,MAX(COLUMN($O755:AI755))-COLUMN($O755:AI755),1,1)))*IF($J784=0,$H784,IF(AND(AI$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O755:AJ755,0,MAX(COLUMN($O755:AJ755))-COLUMN($O755:AJ755),1,1)))*IF($J784=0,$H784,IF(AND(AJ$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O755:AK755,0,MAX(COLUMN($O755:AK755))-COLUMN($O755:AK755),1,1)))*IF($J784=0,$H784,IF(AND(AK$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O755:AL755,0,MAX(COLUMN($O755:AL755))-COLUMN($O755:AL755),1,1)))*IF($J784=0,$H784,IF(AND(AL$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O755:AM755,0,MAX(COLUMN($O755:AM755))-COLUMN($O755:AM755),1,1)))*IF($J784=0,$H784,IF(AND(AM$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O755:AN755,0,MAX(COLUMN($O755:AN755))-COLUMN($O755:AN755),1,1)))*IF($J784=0,$H784,IF(AND(AN$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O755:AO755,0,MAX(COLUMN($O755:AO755))-COLUMN($O755:AO755),1,1)))*IF($J784=0,$H784,IF(AND(AO$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O755:AP755,0,MAX(COLUMN($O755:AP755))-COLUMN($O755:AP755),1,1)))*IF($J784=0,$H784,IF(AND(AP$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O755:AQ755,0,MAX(COLUMN($O755:AQ755))-COLUMN($O755:AQ755),1,1)))*IF($J784=0,$H784,IF(AND(AQ$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O755:AR755,0,MAX(COLUMN($O755:AR755))-COLUMN($O755:AR755),1,1)))*IF($J784=0,$H784,IF(AND(AR$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O755:AS755,0,MAX(COLUMN($O755:AS755))-COLUMN($O755:AS755),1,1)))*IF($J784=0,$H784,IF(AND(AS$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O755:AT755,0,MAX(COLUMN($O755:AT755))-COLUMN($O755:AT755),1,1)))*IF($J784=0,$H784,IF(AND(AT$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O755:AU755,0,MAX(COLUMN($O755:AU755))-COLUMN($O755:AU755),1,1)))*IF($J784=0,$H784,IF(AND(AU$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O755:AV755,0,MAX(COLUMN($O755:AV755))-COLUMN($O755:AV755),1,1)))*IF($J784=0,$H784,IF(AND(AV$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O755:AW755,0,MAX(COLUMN($O755:AW755))-COLUMN($O755:AW755),1,1)))*IF($J784=0,$H784,IF(AND(AW$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O755:AX755,0,MAX(COLUMN($O755:AX755))-COLUMN($O755:AX755),1,1)))*IF($J784=0,$H784,IF(AND(AX$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O755:AY755,0,MAX(COLUMN($O755:AY755))-COLUMN($O755:AY755),1,1)))*IF($J784=0,$H784,IF(AND(AY$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AZ191,N(OFFSET($O755:AZ755,0,MAX(COLUMN($O755:AZ755))-COLUMN($O755:AZ755),1,1)))*IF($J784=0,$H784,IF(AND(AZ$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BA191,N(OFFSET($O755:BA755,0,MAX(COLUMN($O755:BA755))-COLUMN($O755:BA755),1,1)))*IF($J784=0,$H784,IF(AND(BA$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BB191,N(OFFSET($O755:BB755,0,MAX(COLUMN($O755:BB755))-COLUMN($O755:BB755),1,1)))*IF($J784=0,$H784,IF(AND(BB$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BC191,N(OFFSET($O755:BC755,0,MAX(COLUMN($O755:BC755))-COLUMN($O755:BC755),1,1)))*IF($J784=0,$H784,IF(AND(BC$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BD191,N(OFFSET($O755:BD755,0,MAX(COLUMN($O755:BD755))-COLUMN($O755:BD755),1,1)))*IF($J784=0,$H784,IF(AND(BD$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BE191,N(OFFSET($O755:BE755,0,MAX(COLUMN($O755:BE755))-COLUMN($O755:BE755),1,1)))*IF($J784=0,$H784,IF(AND(BE$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BF191,N(OFFSET($O755:BF755,0,MAX(COLUMN($O755:BF755))-COLUMN($O755:BF755),1,1)))*IF($J784=0,$H784,IF(AND(BF$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BG191,N(OFFSET($O755:BG755,0,MAX(COLUMN($O755:BG755))-COLUMN($O755:BG755),1,1)))*IF($J784=0,$H784,IF(AND(BG$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BH191,N(OFFSET($O755:BH755,0,MAX(COLUMN($O755:BH755))-COLUMN($O755:BH755),1,1)))*IF($J784=0,$H784,IF(AND(BH$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BI191,N(OFFSET($O755:BI755,0,MAX(COLUMN($O755:BI755))-COLUMN($O755:BI755),1,1)))*IF($J784=0,$H784,IF(AND(BI$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BJ191,N(OFFSET($O755:BJ755,0,MAX(COLUMN($O755:BJ755))-COLUMN($O755:BJ755),1,1)))*IF($J784=0,$H784,IF(AND(BJ$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BK191,N(OFFSET($O755:BK755,0,MAX(COLUMN($O755:BK755))-COLUMN($O755:BK755),1,1)))*IF($J784=0,$H784,IF(AND(BK$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BL191,N(OFFSET($O755:BL755,0,MAX(COLUMN($O755:BL755))-COLUMN($O755:BL755),1,1)))*IF($J784=0,$H784,IF(AND(BL$10<$I784,$J784=1),$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BM191,N(OFFSET($O755:BM755,0,MAX(COLUMN($O755:BM755))-COLUMN($O755:BM755),1,1)))*IF($J784=0,$H784,IF(AND(BM$10<$I784,$J784=1),$H784,1))","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!O21","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H21)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O756:O756,0,MAX(COLUMN($O756:O756))-COLUMN($O756:O756),1,1)))*IF($J785=0,$H785,IF(AND(O$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O756:P756,0,MAX(COLUMN($O756:P756))-COLUMN($O756:P756),1,1)))*IF($J785=0,$H785,IF(AND(P$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O756:Q756,0,MAX(COLUMN($O756:Q756))-COLUMN($O756:Q756),1,1)))*IF($J785=0,$H785,IF(AND(Q$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O756:R756,0,MAX(COLUMN($O756:R756))-COLUMN($O756:R756),1,1)))*IF($J785=0,$H785,IF(AND(R$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O756:S756,0,MAX(COLUMN($O756:S756))-COLUMN($O756:S756),1,1)))*IF($J785=0,$H785,IF(AND(S$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O756:T756,0,MAX(COLUMN($O756:T756))-COLUMN($O756:T756),1,1)))*IF($J785=0,$H785,IF(AND(T$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O756:U756,0,MAX(COLUMN($O756:U756))-COLUMN($O756:U756),1,1)))*IF($J785=0,$H785,IF(AND(U$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O756:V756,0,MAX(COLUMN($O756:V756))-COLUMN($O756:V756),1,1)))*IF($J785=0,$H785,IF(AND(V$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O756:W756,0,MAX(COLUMN($O756:W756))-COLUMN($O756:W756),1,1)))*IF($J785=0,$H785,IF(AND(W$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O756:X756,0,MAX(COLUMN($O756:X756))-COLUMN($O756:X756),1,1)))*IF($J785=0,$H785,IF(AND(X$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O756:Y756,0,MAX(COLUMN($O756:Y756))-COLUMN($O756:Y756),1,1)))*IF($J785=0,$H785,IF(AND(Y$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O756:Z756,0,MAX(COLUMN($O756:Z756))-COLUMN($O756:Z756),1,1)))*IF($J785=0,$H785,IF(AND(Z$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O756:AA756,0,MAX(COLUMN($O756:AA756))-COLUMN($O756:AA756),1,1)))*IF($J785=0,$H785,IF(AND(AA$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O756:AB756,0,MAX(COLUMN($O756:AB756))-COLUMN($O756:AB756),1,1)))*IF($J785=0,$H785,IF(AND(AB$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O756:AC756,0,MAX(COLUMN($O756:AC756))-COLUMN($O756:AC756),1,1)))*IF($J785=0,$H785,IF(AND(AC$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O756:AD756,0,MAX(COLUMN($O756:AD756))-COLUMN($O756:AD756),1,1)))*IF($J785=0,$H785,IF(AND(AD$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O756:AE756,0,MAX(COLUMN($O756:AE756))-COLUMN($O756:AE756),1,1)))*IF($J785=0,$H785,IF(AND(AE$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O756:AF756,0,MAX(COLUMN($O756:AF756))-COLUMN($O756:AF756),1,1)))*IF($J785=0,$H785,IF(AND(AF$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O756:AG756,0,MAX(COLUMN($O756:AG756))-COLUMN($O756:AG756),1,1)))*IF($J785=0,$H785,IF(AND(AG$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O756:AH756,0,MAX(COLUMN($O756:AH756))-COLUMN($O756:AH756),1,1)))*IF($J785=0,$H785,IF(AND(AH$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O756:AI756,0,MAX(COLUMN($O756:AI756))-COLUMN($O756:AI756),1,1)))*IF($J785=0,$H785,IF(AND(AI$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O756:AJ756,0,MAX(COLUMN($O756:AJ756))-COLUMN($O756:AJ756),1,1)))*IF($J785=0,$H785,IF(AND(AJ$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O756:AK756,0,MAX(COLUMN($O756:AK756))-COLUMN($O756:AK756),1,1)))*IF($J785=0,$H785,IF(AND(AK$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O756:AL756,0,MAX(COLUMN($O756:AL756))-COLUMN($O756:AL756),1,1)))*IF($J785=0,$H785,IF(AND(AL$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O756:AM756,0,MAX(COLUMN($O756:AM756))-COLUMN($O756:AM756),1,1)))*IF($J785=0,$H785,IF(AND(AM$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O756:AN756,0,MAX(COLUMN($O756:AN756))-COLUMN($O756:AN756),1,1)))*IF($J785=0,$H785,IF(AND(AN$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O756:AO756,0,MAX(COLUMN($O756:AO756))-COLUMN($O756:AO756),1,1)))*IF($J785=0,$H785,IF(AND(AO$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O756:AP756,0,MAX(COLUMN($O756:AP756))-COLUMN($O756:AP756),1,1)))*IF($J785=0,$H785,IF(AND(AP$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O756:AQ756,0,MAX(COLUMN($O756:AQ756))-COLUMN($O756:AQ756),1,1)))*IF($J785=0,$H785,IF(AND(AQ$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O756:AR756,0,MAX(COLUMN($O756:AR756))-COLUMN($O756:AR756),1,1)))*IF($J785=0,$H785,IF(AND(AR$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O756:AS756,0,MAX(COLUMN($O756:AS756))-COLUMN($O756:AS756),1,1)))*IF($J785=0,$H785,IF(AND(AS$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O756:AT756,0,MAX(COLUMN($O756:AT756))-COLUMN($O756:AT756),1,1)))*IF($J785=0,$H785,IF(AND(AT$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O756:AU756,0,MAX(COLUMN($O756:AU756))-COLUMN($O756:AU756),1,1)))*IF($J785=0,$H785,IF(AND(AU$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O756:AV756,0,MAX(COLUMN($O756:AV756))-COLUMN($O756:AV756),1,1)))*IF($J785=0,$H785,IF(AND(AV$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O756:AW756,0,MAX(COLUMN($O756:AW756))-COLUMN($O756:AW756),1,1)))*IF($J785=0,$H785,IF(AND(AW$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O756:AX756,0,MAX(COLUMN($O756:AX756))-COLUMN($O756:AX756),1,1)))*IF($J785=0,$H785,IF(AND(AX$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O756:AY756,0,MAX(COLUMN($O756:AY756))-COLUMN($O756:AY756),1,1)))*IF($J785=0,$H785,IF(AND(AY$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AZ192,N(OFFSET($O756:AZ756,0,MAX(COLUMN($O756:AZ756))-COLUMN($O756:AZ756),1,1)))*IF($J785=0,$H785,IF(AND(AZ$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BA192,N(OFFSET($O756:BA756,0,MAX(COLUMN($O756:BA756))-COLUMN($O756:BA756),1,1)))*IF($J785=0,$H785,IF(AND(BA$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BB192,N(OFFSET($O756:BB756,0,MAX(COLUMN($O756:BB756))-COLUMN($O756:BB756),1,1)))*IF($J785=0,$H785,IF(AND(BB$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BC192,N(OFFSET($O756:BC756,0,MAX(COLUMN($O756:BC756))-COLUMN($O756:BC756),1,1)))*IF($J785=0,$H785,IF(AND(BC$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BD192,N(OFFSET($O756:BD756,0,MAX(COLUMN($O756:BD756))-COLUMN($O756:BD756),1,1)))*IF($J785=0,$H785,IF(AND(BD$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BE192,N(OFFSET($O756:BE756,0,MAX(COLUMN($O756:BE756))-COLUMN($O756:BE756),1,1)))*IF($J785=0,$H785,IF(AND(BE$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BF192,N(OFFSET($O756:BF756,0,MAX(COLUMN($O756:BF756))-COLUMN($O756:BF756),1,1)))*IF($J785=0,$H785,IF(AND(BF$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BG192,N(OFFSET($O756:BG756,0,MAX(COLUMN($O756:BG756))-COLUMN($O756:BG756),1,1)))*IF($J785=0,$H785,IF(AND(BG$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BH192,N(OFFSET($O756:BH756,0,MAX(COLUMN($O756:BH756))-COLUMN($O756:BH756),1,1)))*IF($J785=0,$H785,IF(AND(BH$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BI192,N(OFFSET($O756:BI756,0,MAX(COLUMN($O756:BI756))-COLUMN($O756:BI756),1,1)))*IF($J785=0,$H785,IF(AND(BI$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BJ192,N(OFFSET($O756:BJ756,0,MAX(COLUMN($O756:BJ756))-COLUMN($O756:BJ756),1,1)))*IF($J785=0,$H785,IF(AND(BJ$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BK192,N(OFFSET($O756:BK756,0,MAX(COLUMN($O756:BK756))-COLUMN($O756:BK756),1,1)))*IF($J785=0,$H785,IF(AND(BK$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BL192,N(OFFSET($O756:BL756,0,MAX(COLUMN($O756:BL756))-COLUMN($O756:BL756),1,1)))*IF($J785=0,$H785,IF(AND(BL$10<$I785,$J785=1),$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BM192,N(OFFSET($O756:BM756,0,MAX(COLUMN($O756:BM756))-COLUMN($O756:BM756),1,1)))*IF($J785=0,$H785,IF(AND(BM$10<$I785,$J785=1),$H785,1))","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!O22","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H22)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O757:O757,0,MAX(COLUMN($O757:O757))-COLUMN($O757:O757),1,1)))*IF($J786=0,$H786,IF(AND(O$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O757:P757,0,MAX(COLUMN($O757:P757))-COLUMN($O757:P757),1,1)))*IF($J786=0,$H786,IF(AND(P$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O757:Q757,0,MAX(COLUMN($O757:Q757))-COLUMN($O757:Q757),1,1)))*IF($J786=0,$H786,IF(AND(Q$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O757:R757,0,MAX(COLUMN($O757:R757))-COLUMN($O757:R757),1,1)))*IF($J786=0,$H786,IF(AND(R$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O757:S757,0,MAX(COLUMN($O757:S757))-COLUMN($O757:S757),1,1)))*IF($J786=0,$H786,IF(AND(S$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O757:T757,0,MAX(COLUMN($O757:T757))-COLUMN($O757:T757),1,1)))*IF($J786=0,$H786,IF(AND(T$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O757:U757,0,MAX(COLUMN($O757:U757))-COLUMN($O757:U757),1,1)))*IF($J786=0,$H786,IF(AND(U$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O757:V757,0,MAX(COLUMN($O757:V757))-COLUMN($O757:V757),1,1)))*IF($J786=0,$H786,IF(AND(V$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O757:W757,0,MAX(COLUMN($O757:W757))-COLUMN($O757:W757),1,1)))*IF($J786=0,$H786,IF(AND(W$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O757:X757,0,MAX(COLUMN($O757:X757))-COLUMN($O757:X757),1,1)))*IF($J786=0,$H786,IF(AND(X$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O757:Y757,0,MAX(COLUMN($O757:Y757))-COLUMN($O757:Y757),1,1)))*IF($J786=0,$H786,IF(AND(Y$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O757:Z757,0,MAX(COLUMN($O757:Z757))-COLUMN($O757:Z757),1,1)))*IF($J786=0,$H786,IF(AND(Z$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O757:AA757,0,MAX(COLUMN($O757:AA757))-COLUMN($O757:AA757),1,1)))*IF($J786=0,$H786,IF(AND(AA$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O757:AB757,0,MAX(COLUMN($O757:AB757))-COLUMN($O757:AB757),1,1)))*IF($J786=0,$H786,IF(AND(AB$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O757:AC757,0,MAX(COLUMN($O757:AC757))-COLUMN($O757:AC757),1,1)))*IF($J786=0,$H786,IF(AND(AC$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O757:AD757,0,MAX(COLUMN($O757:AD757))-COLUMN($O757:AD757),1,1)))*IF($J786=0,$H786,IF(AND(AD$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O757:AE757,0,MAX(COLUMN($O757:AE757))-COLUMN($O757:AE757),1,1)))*IF($J786=0,$H786,IF(AND(AE$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O757:AF757,0,MAX(COLUMN($O757:AF757))-COLUMN($O757:AF757),1,1)))*IF($J786=0,$H786,IF(AND(AF$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O757:AG757,0,MAX(COLUMN($O757:AG757))-COLUMN($O757:AG757),1,1)))*IF($J786=0,$H786,IF(AND(AG$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O757:AH757,0,MAX(COLUMN($O757:AH757))-COLUMN($O757:AH757),1,1)))*IF($J786=0,$H786,IF(AND(AH$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O757:AI757,0,MAX(COLUMN($O757:AI757))-COLUMN($O757:AI757),1,1)))*IF($J786=0,$H786,IF(AND(AI$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O757:AJ757,0,MAX(COLUMN($O757:AJ757))-COLUMN($O757:AJ757),1,1)))*IF($J786=0,$H786,IF(AND(AJ$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O757:AK757,0,MAX(COLUMN($O757:AK757))-COLUMN($O757:AK757),1,1)))*IF($J786=0,$H786,IF(AND(AK$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O757:AL757,0,MAX(COLUMN($O757:AL757))-COLUMN($O757:AL757),1,1)))*IF($J786=0,$H786,IF(AND(AL$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O757:AM757,0,MAX(COLUMN($O757:AM757))-COLUMN($O757:AM757),1,1)))*IF($J786=0,$H786,IF(AND(AM$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O757:AN757,0,MAX(COLUMN($O757:AN757))-COLUMN($O757:AN757),1,1)))*IF($J786=0,$H786,IF(AND(AN$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O757:AO757,0,MAX(COLUMN($O757:AO757))-COLUMN($O757:AO757),1,1)))*IF($J786=0,$H786,IF(AND(AO$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O757:AP757,0,MAX(COLUMN($O757:AP757))-COLUMN($O757:AP757),1,1)))*IF($J786=0,$H786,IF(AND(AP$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O757:AQ757,0,MAX(COLUMN($O757:AQ757))-COLUMN($O757:AQ757),1,1)))*IF($J786=0,$H786,IF(AND(AQ$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O757:AR757,0,MAX(COLUMN($O757:AR757))-COLUMN($O757:AR757),1,1)))*IF($J786=0,$H786,IF(AND(AR$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O757:AS757,0,MAX(COLUMN($O757:AS757))-COLUMN($O757:AS757),1,1)))*IF($J786=0,$H786,IF(AND(AS$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O757:AT757,0,MAX(COLUMN($O757:AT757))-COLUMN($O757:AT757),1,1)))*IF($J786=0,$H786,IF(AND(AT$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O757:AU757,0,MAX(COLUMN($O757:AU757))-COLUMN($O757:AU757),1,1)))*IF($J786=0,$H786,IF(AND(AU$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O757:AV757,0,MAX(COLUMN($O757:AV757))-COLUMN($O757:AV757),1,1)))*IF($J786=0,$H786,IF(AND(AV$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O757:AW757,0,MAX(COLUMN($O757:AW757))-COLUMN($O757:AW757),1,1)))*IF($J786=0,$H786,IF(AND(AW$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O757:AX757,0,MAX(COLUMN($O757:AX757))-COLUMN($O757:AX757),1,1)))*IF($J786=0,$H786,IF(AND(AX$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O757:AY757,0,MAX(COLUMN($O757:AY757))-COLUMN($O757:AY757),1,1)))*IF($J786=0,$H786,IF(AND(AY$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AZ193,N(OFFSET($O757:AZ757,0,MAX(COLUMN($O757:AZ757))-COLUMN($O757:AZ757),1,1)))*IF($J786=0,$H786,IF(AND(AZ$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BA193,N(OFFSET($O757:BA757,0,MAX(COLUMN($O757:BA757))-COLUMN($O757:BA757),1,1)))*IF($J786=0,$H786,IF(AND(BA$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BB193,N(OFFSET($O757:BB757,0,MAX(COLUMN($O757:BB757))-COLUMN($O757:BB757),1,1)))*IF($J786=0,$H786,IF(AND(BB$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BC193,N(OFFSET($O757:BC757,0,MAX(COLUMN($O757:BC757))-COLUMN($O757:BC757),1,1)))*IF($J786=0,$H786,IF(AND(BC$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BD193,N(OFFSET($O757:BD757,0,MAX(COLUMN($O757:BD757))-COLUMN($O757:BD757),1,1)))*IF($J786=0,$H786,IF(AND(BD$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BE193,N(OFFSET($O757:BE757,0,MAX(COLUMN($O757:BE757))-COLUMN($O757:BE757),1,1)))*IF($J786=0,$H786,IF(AND(BE$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BF193,N(OFFSET($O757:BF757,0,MAX(COLUMN($O757:BF757))-COLUMN($O757:BF757),1,1)))*IF($J786=0,$H786,IF(AND(BF$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BG193,N(OFFSET($O757:BG757,0,MAX(COLUMN($O757:BG757))-COLUMN($O757:BG757),1,1)))*IF($J786=0,$H786,IF(AND(BG$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BH193,N(OFFSET($O757:BH757,0,MAX(COLUMN($O757:BH757))-COLUMN($O757:BH757),1,1)))*IF($J786=0,$H786,IF(AND(BH$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BI193,N(OFFSET($O757:BI757,0,MAX(COLUMN($O757:BI757))-COLUMN($O757:BI757),1,1)))*IF($J786=0,$H786,IF(AND(BI$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BJ193,N(OFFSET($O757:BJ757,0,MAX(COLUMN($O757:BJ757))-COLUMN($O757:BJ757),1,1)))*IF($J786=0,$H786,IF(AND(BJ$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BK193,N(OFFSET($O757:BK757,0,MAX(COLUMN($O757:BK757))-COLUMN($O757:BK757),1,1)))*IF($J786=0,$H786,IF(AND(BK$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BL193,N(OFFSET($O757:BL757,0,MAX(COLUMN($O757:BL757))-COLUMN($O757:BL757),1,1)))*IF($J786=0,$H786,IF(AND(BL$10<$I786,$J786=1),$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BM193,N(OFFSET($O757:BM757,0,MAX(COLUMN($O757:BM757))-COLUMN($O757:BM757),1,1)))*IF($J786=0,$H786,IF(AND(BM$10<$I786,$J786=1),$H786,1))","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!O23","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H23)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O758:O758,0,MAX(COLUMN($O758:O758))-COLUMN($O758:O758),1,1)))*IF($J787=0,$H787,IF(AND(O$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O758:P758,0,MAX(COLUMN($O758:P758))-COLUMN($O758:P758),1,1)))*IF($J787=0,$H787,IF(AND(P$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O758:Q758,0,MAX(COLUMN($O758:Q758))-COLUMN($O758:Q758),1,1)))*IF($J787=0,$H787,IF(AND(Q$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O758:R758,0,MAX(COLUMN($O758:R758))-COLUMN($O758:R758),1,1)))*IF($J787=0,$H787,IF(AND(R$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O758:S758,0,MAX(COLUMN($O758:S758))-COLUMN($O758:S758),1,1)))*IF($J787=0,$H787,IF(AND(S$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O758:T758,0,MAX(COLUMN($O758:T758))-COLUMN($O758:T758),1,1)))*IF($J787=0,$H787,IF(AND(T$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O758:U758,0,MAX(COLUMN($O758:U758))-COLUMN($O758:U758),1,1)))*IF($J787=0,$H787,IF(AND(U$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O758:V758,0,MAX(COLUMN($O758:V758))-COLUMN($O758:V758),1,1)))*IF($J787=0,$H787,IF(AND(V$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O758:W758,0,MAX(COLUMN($O758:W758))-COLUMN($O758:W758),1,1)))*IF($J787=0,$H787,IF(AND(W$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O758:X758,0,MAX(COLUMN($O758:X758))-COLUMN($O758:X758),1,1)))*IF($J787=0,$H787,IF(AND(X$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O758:Y758,0,MAX(COLUMN($O758:Y758))-COLUMN($O758:Y758),1,1)))*IF($J787=0,$H787,IF(AND(Y$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O758:Z758,0,MAX(COLUMN($O758:Z758))-COLUMN($O758:Z758),1,1)))*IF($J787=0,$H787,IF(AND(Z$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O758:AA758,0,MAX(COLUMN($O758:AA758))-COLUMN($O758:AA758),1,1)))*IF($J787=0,$H787,IF(AND(AA$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O758:AB758,0,MAX(COLUMN($O758:AB758))-COLUMN($O758:AB758),1,1)))*IF($J787=0,$H787,IF(AND(AB$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O758:AC758,0,MAX(COLUMN($O758:AC758))-COLUMN($O758:AC758),1,1)))*IF($J787=0,$H787,IF(AND(AC$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O758:AD758,0,MAX(COLUMN($O758:AD758))-COLUMN($O758:AD758),1,1)))*IF($J787=0,$H787,IF(AND(AD$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O758:AE758,0,MAX(COLUMN($O758:AE758))-COLUMN($O758:AE758),1,1)))*IF($J787=0,$H787,IF(AND(AE$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O758:AF758,0,MAX(COLUMN($O758:AF758))-COLUMN($O758:AF758),1,1)))*IF($J787=0,$H787,IF(AND(AF$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O758:AG758,0,MAX(COLUMN($O758:AG758))-COLUMN($O758:AG758),1,1)))*IF($J787=0,$H787,IF(AND(AG$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O758:AH758,0,MAX(COLUMN($O758:AH758))-COLUMN($O758:AH758),1,1)))*IF($J787=0,$H787,IF(AND(AH$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O758:AI758,0,MAX(COLUMN($O758:AI758))-COLUMN($O758:AI758),1,1)))*IF($J787=0,$H787,IF(AND(AI$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O758:AJ758,0,MAX(COLUMN($O758:AJ758))-COLUMN($O758:AJ758),1,1)))*IF($J787=0,$H787,IF(AND(AJ$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O758:AK758,0,MAX(COLUMN($O758:AK758))-COLUMN($O758:AK758),1,1)))*IF($J787=0,$H787,IF(AND(AK$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O758:AL758,0,MAX(COLUMN($O758:AL758))-COLUMN($O758:AL758),1,1)))*IF($J787=0,$H787,IF(AND(AL$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O758:AM758,0,MAX(COLUMN($O758:AM758))-COLUMN($O758:AM758),1,1)))*IF($J787=0,$H787,IF(AND(AM$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O758:AN758,0,MAX(COLUMN($O758:AN758))-COLUMN($O758:AN758),1,1)))*IF($J787=0,$H787,IF(AND(AN$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O758:AO758,0,MAX(COLUMN($O758:AO758))-COLUMN($O758:AO758),1,1)))*IF($J787=0,$H787,IF(AND(AO$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O758:AP758,0,MAX(COLUMN($O758:AP758))-COLUMN($O758:AP758),1,1)))*IF($J787=0,$H787,IF(AND(AP$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O758:AQ758,0,MAX(COLUMN($O758:AQ758))-COLUMN($O758:AQ758),1,1)))*IF($J787=0,$H787,IF(AND(AQ$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O758:AR758,0,MAX(COLUMN($O758:AR758))-COLUMN($O758:AR758),1,1)))*IF($J787=0,$H787,IF(AND(AR$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O758:AS758,0,MAX(COLUMN($O758:AS758))-COLUMN($O758:AS758),1,1)))*IF($J787=0,$H787,IF(AND(AS$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O758:AT758,0,MAX(COLUMN($O758:AT758))-COLUMN($O758:AT758),1,1)))*IF($J787=0,$H787,IF(AND(AT$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O758:AU758,0,MAX(COLUMN($O758:AU758))-COLUMN($O758:AU758),1,1)))*IF($J787=0,$H787,IF(AND(AU$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O758:AV758,0,MAX(COLUMN($O758:AV758))-COLUMN($O758:AV758),1,1)))*IF($J787=0,$H787,IF(AND(AV$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O758:AW758,0,MAX(COLUMN($O758:AW758))-COLUMN($O758:AW758),1,1)))*IF($J787=0,$H787,IF(AND(AW$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O758:AX758,0,MAX(COLUMN($O758:AX758))-COLUMN($O758:AX758),1,1)))*IF($J787=0,$H787,IF(AND(AX$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O758:AY758,0,MAX(COLUMN($O758:AY758))-COLUMN($O758:AY758),1,1)))*IF($J787=0,$H787,IF(AND(AY$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AZ194,N(OFFSET($O758:AZ758,0,MAX(COLUMN($O758:AZ758))-COLUMN($O758:AZ758),1,1)))*IF($J787=0,$H787,IF(AND(AZ$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BA194,N(OFFSET($O758:BA758,0,MAX(COLUMN($O758:BA758))-COLUMN($O758:BA758),1,1)))*IF($J787=0,$H787,IF(AND(BA$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BB194,N(OFFSET($O758:BB758,0,MAX(COLUMN($O758:BB758))-COLUMN($O758:BB758),1,1)))*IF($J787=0,$H787,IF(AND(BB$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BC194,N(OFFSET($O758:BC758,0,MAX(COLUMN($O758:BC758))-COLUMN($O758:BC758),1,1)))*IF($J787=0,$H787,IF(AND(BC$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BD194,N(OFFSET($O758:BD758,0,MAX(COLUMN($O758:BD758))-COLUMN($O758:BD758),1,1)))*IF($J787=0,$H787,IF(AND(BD$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BE194,N(OFFSET($O758:BE758,0,MAX(COLUMN($O758:BE758))-COLUMN($O758:BE758),1,1)))*IF($J787=0,$H787,IF(AND(BE$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BF194,N(OFFSET($O758:BF758,0,MAX(COLUMN($O758:BF758))-COLUMN($O758:BF758),1,1)))*IF($J787=0,$H787,IF(AND(BF$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BG194,N(OFFSET($O758:BG758,0,MAX(COLUMN($O758:BG758))-COLUMN($O758:BG758),1,1)))*IF($J787=0,$H787,IF(AND(BG$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BH194,N(OFFSET($O758:BH758,0,MAX(COLUMN($O758:BH758))-COLUMN($O758:BH758),1,1)))*IF($J787=0,$H787,IF(AND(BH$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BI194,N(OFFSET($O758:BI758,0,MAX(COLUMN($O758:BI758))-COLUMN($O758:BI758),1,1)))*IF($J787=0,$H787,IF(AND(BI$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BJ194,N(OFFSET($O758:BJ758,0,MAX(COLUMN($O758:BJ758))-COLUMN($O758:BJ758),1,1)))*IF($J787=0,$H787,IF(AND(BJ$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BK194,N(OFFSET($O758:BK758,0,MAX(COLUMN($O758:BK758))-COLUMN($O758:BK758),1,1)))*IF($J787=0,$H787,IF(AND(BK$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BL194,N(OFFSET($O758:BL758,0,MAX(COLUMN($O758:BL758))-COLUMN($O758:BL758),1,1)))*IF($J787=0,$H787,IF(AND(BL$10<$I787,$J787=1),$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BM194,N(OFFSET($O758:BM758,0,MAX(COLUMN($O758:BM758))-COLUMN($O758:BM758),1,1)))*IF($J787=0,$H787,IF(AND(BM$10<$I787,$J787=1),$H787,1))","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!O24","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H24)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O759:O759,0,MAX(COLUMN($O759:O759))-COLUMN($O759:O759),1,1)))*IF($J788=0,$H788,IF(AND(O$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O759:P759,0,MAX(COLUMN($O759:P759))-COLUMN($O759:P759),1,1)))*IF($J788=0,$H788,IF(AND(P$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O759:Q759,0,MAX(COLUMN($O759:Q759))-COLUMN($O759:Q759),1,1)))*IF($J788=0,$H788,IF(AND(Q$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O759:R759,0,MAX(COLUMN($O759:R759))-COLUMN($O759:R759),1,1)))*IF($J788=0,$H788,IF(AND(R$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O759:S759,0,MAX(COLUMN($O759:S759))-COLUMN($O759:S759),1,1)))*IF($J788=0,$H788,IF(AND(S$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O759:T759,0,MAX(COLUMN($O759:T759))-COLUMN($O759:T759),1,1)))*IF($J788=0,$H788,IF(AND(T$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O759:U759,0,MAX(COLUMN($O759:U759))-COLUMN($O759:U759),1,1)))*IF($J788=0,$H788,IF(AND(U$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O759:V759,0,MAX(COLUMN($O759:V759))-COLUMN($O759:V759),1,1)))*IF($J788=0,$H788,IF(AND(V$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O759:W759,0,MAX(COLUMN($O759:W759))-COLUMN($O759:W759),1,1)))*IF($J788=0,$H788,IF(AND(W$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O759:X759,0,MAX(COLUMN($O759:X759))-COLUMN($O759:X759),1,1)))*IF($J788=0,$H788,IF(AND(X$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O759:Y759,0,MAX(COLUMN($O759:Y759))-COLUMN($O759:Y759),1,1)))*IF($J788=0,$H788,IF(AND(Y$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O759:Z759,0,MAX(COLUMN($O759:Z759))-COLUMN($O759:Z759),1,1)))*IF($J788=0,$H788,IF(AND(Z$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O759:AA759,0,MAX(COLUMN($O759:AA759))-COLUMN($O759:AA759),1,1)))*IF($J788=0,$H788,IF(AND(AA$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O759:AB759,0,MAX(COLUMN($O759:AB759))-COLUMN($O759:AB759),1,1)))*IF($J788=0,$H788,IF(AND(AB$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O759:AC759,0,MAX(COLUMN($O759:AC759))-COLUMN($O759:AC759),1,1)))*IF($J788=0,$H788,IF(AND(AC$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O759:AD759,0,MAX(COLUMN($O759:AD759))-COLUMN($O759:AD759),1,1)))*IF($J788=0,$H788,IF(AND(AD$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O759:AE759,0,MAX(COLUMN($O759:AE759))-COLUMN($O759:AE759),1,1)))*IF($J788=0,$H788,IF(AND(AE$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O759:AF759,0,MAX(COLUMN($O759:AF759))-COLUMN($O759:AF759),1,1)))*IF($J788=0,$H788,IF(AND(AF$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O759:AG759,0,MAX(COLUMN($O759:AG759))-COLUMN($O759:AG759),1,1)))*IF($J788=0,$H788,IF(AND(AG$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O759:AH759,0,MAX(COLUMN($O759:AH759))-COLUMN($O759:AH759),1,1)))*IF($J788=0,$H788,IF(AND(AH$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O759:AI759,0,MAX(COLUMN($O759:AI759))-COLUMN($O759:AI759),1,1)))*IF($J788=0,$H788,IF(AND(AI$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O759:AJ759,0,MAX(COLUMN($O759:AJ759))-COLUMN($O759:AJ759),1,1)))*IF($J788=0,$H788,IF(AND(AJ$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O759:AK759,0,MAX(COLUMN($O759:AK759))-COLUMN($O759:AK759),1,1)))*IF($J788=0,$H788,IF(AND(AK$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O759:AL759,0,MAX(COLUMN($O759:AL759))-COLUMN($O759:AL759),1,1)))*IF($J788=0,$H788,IF(AND(AL$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O759:AM759,0,MAX(COLUMN($O759:AM759))-COLUMN($O759:AM759),1,1)))*IF($J788=0,$H788,IF(AND(AM$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O759:AN759,0,MAX(COLUMN($O759:AN759))-COLUMN($O759:AN759),1,1)))*IF($J788=0,$H788,IF(AND(AN$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O759:AO759,0,MAX(COLUMN($O759:AO759))-COLUMN($O759:AO759),1,1)))*IF($J788=0,$H788,IF(AND(AO$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O759:AP759,0,MAX(COLUMN($O759:AP759))-COLUMN($O759:AP759),1,1)))*IF($J788=0,$H788,IF(AND(AP$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O759:AQ759,0,MAX(COLUMN($O759:AQ759))-COLUMN($O759:AQ759),1,1)))*IF($J788=0,$H788,IF(AND(AQ$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O759:AR759,0,MAX(COLUMN($O759:AR759))-COLUMN($O759:AR759),1,1)))*IF($J788=0,$H788,IF(AND(AR$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O759:AS759,0,MAX(COLUMN($O759:AS759))-COLUMN($O759:AS759),1,1)))*IF($J788=0,$H788,IF(AND(AS$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O759:AT759,0,MAX(COLUMN($O759:AT759))-COLUMN($O759:AT759),1,1)))*IF($J788=0,$H788,IF(AND(AT$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O759:AU759,0,MAX(COLUMN($O759:AU759))-COLUMN($O759:AU759),1,1)))*IF($J788=0,$H788,IF(AND(AU$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O759:AV759,0,MAX(COLUMN($O759:AV759))-COLUMN($O759:AV759),1,1)))*IF($J788=0,$H788,IF(AND(AV$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O759:AW759,0,MAX(COLUMN($O759:AW759))-COLUMN($O759:AW759),1,1)))*IF($J788=0,$H788,IF(AND(AW$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O759:AX759,0,MAX(COLUMN($O759:AX759))-COLUMN($O759:AX759),1,1)))*IF($J788=0,$H788,IF(AND(AX$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O759:AY759,0,MAX(COLUMN($O759:AY759))-COLUMN($O759:AY759),1,1)))*IF($J788=0,$H788,IF(AND(AY$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AZ195,N(OFFSET($O759:AZ759,0,MAX(COLUMN($O759:AZ759))-COLUMN($O759:AZ759),1,1)))*IF($J788=0,$H788,IF(AND(AZ$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BA195,N(OFFSET($O759:BA759,0,MAX(COLUMN($O759:BA759))-COLUMN($O759:BA759),1,1)))*IF($J788=0,$H788,IF(AND(BA$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BB195,N(OFFSET($O759:BB759,0,MAX(COLUMN($O759:BB759))-COLUMN($O759:BB759),1,1)))*IF($J788=0,$H788,IF(AND(BB$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BC195,N(OFFSET($O759:BC759,0,MAX(COLUMN($O759:BC759))-COLUMN($O759:BC759),1,1)))*IF($J788=0,$H788,IF(AND(BC$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BD195,N(OFFSET($O759:BD759,0,MAX(COLUMN($O759:BD759))-COLUMN($O759:BD759),1,1)))*IF($J788=0,$H788,IF(AND(BD$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BE195,N(OFFSET($O759:BE759,0,MAX(COLUMN($O759:BE759))-COLUMN($O759:BE759),1,1)))*IF($J788=0,$H788,IF(AND(BE$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BF195,N(OFFSET($O759:BF759,0,MAX(COLUMN($O759:BF759))-COLUMN($O759:BF759),1,1)))*IF($J788=0,$H788,IF(AND(BF$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BG195,N(OFFSET($O759:BG759,0,MAX(COLUMN($O759:BG759))-COLUMN($O759:BG759),1,1)))*IF($J788=0,$H788,IF(AND(BG$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BH195,N(OFFSET($O759:BH759,0,MAX(COLUMN($O759:BH759))-COLUMN($O759:BH759),1,1)))*IF($J788=0,$H788,IF(AND(BH$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BI195,N(OFFSET($O759:BI759,0,MAX(COLUMN($O759:BI759))-COLUMN($O759:BI759),1,1)))*IF($J788=0,$H788,IF(AND(BI$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BJ195,N(OFFSET($O759:BJ759,0,MAX(COLUMN($O759:BJ759))-COLUMN($O759:BJ759),1,1)))*IF($J788=0,$H788,IF(AND(BJ$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BK195,N(OFFSET($O759:BK759,0,MAX(COLUMN($O759:BK759))-COLUMN($O759:BK759),1,1)))*IF($J788=0,$H788,IF(AND(BK$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BL195,N(OFFSET($O759:BL759,0,MAX(COLUMN($O759:BL759))-COLUMN($O759:BL759),1,1)))*IF($J788=0,$H788,IF(AND(BL$10<$I788,$J788=1),$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BM195,N(OFFSET($O759:BM759,0,MAX(COLUMN($O759:BM759))-COLUMN($O759:BM759),1,1)))*IF($J788=0,$H788,IF(AND(BM$10<$I788,$J788=1),$H788,1))","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!O25","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H25)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O760:O760,0,MAX(COLUMN($O760:O760))-COLUMN($O760:O760),1,1)))*IF($J789=0,$H789,IF(AND(O$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O760:P760,0,MAX(COLUMN($O760:P760))-COLUMN($O760:P760),1,1)))*IF($J789=0,$H789,IF(AND(P$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O760:Q760,0,MAX(COLUMN($O760:Q760))-COLUMN($O760:Q760),1,1)))*IF($J789=0,$H789,IF(AND(Q$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O760:R760,0,MAX(COLUMN($O760:R760))-COLUMN($O760:R760),1,1)))*IF($J789=0,$H789,IF(AND(R$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O760:S760,0,MAX(COLUMN($O760:S760))-COLUMN($O760:S760),1,1)))*IF($J789=0,$H789,IF(AND(S$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O760:T760,0,MAX(COLUMN($O760:T760))-COLUMN($O760:T760),1,1)))*IF($J789=0,$H789,IF(AND(T$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O760:U760,0,MAX(COLUMN($O760:U760))-COLUMN($O760:U760),1,1)))*IF($J789=0,$H789,IF(AND(U$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O760:V760,0,MAX(COLUMN($O760:V760))-COLUMN($O760:V760),1,1)))*IF($J789=0,$H789,IF(AND(V$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O760:W760,0,MAX(COLUMN($O760:W760))-COLUMN($O760:W760),1,1)))*IF($J789=0,$H789,IF(AND(W$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O760:X760,0,MAX(COLUMN($O760:X760))-COLUMN($O760:X760),1,1)))*IF($J789=0,$H789,IF(AND(X$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O760:Y760,0,MAX(COLUMN($O760:Y760))-COLUMN($O760:Y760),1,1)))*IF($J789=0,$H789,IF(AND(Y$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O760:Z760,0,MAX(COLUMN($O760:Z760))-COLUMN($O760:Z760),1,1)))*IF($J789=0,$H789,IF(AND(Z$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O760:AA760,0,MAX(COLUMN($O760:AA760))-COLUMN($O760:AA760),1,1)))*IF($J789=0,$H789,IF(AND(AA$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O760:AB760,0,MAX(COLUMN($O760:AB760))-COLUMN($O760:AB760),1,1)))*IF($J789=0,$H789,IF(AND(AB$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O760:AC760,0,MAX(COLUMN($O760:AC760))-COLUMN($O760:AC760),1,1)))*IF($J789=0,$H789,IF(AND(AC$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O760:AD760,0,MAX(COLUMN($O760:AD760))-COLUMN($O760:AD760),1,1)))*IF($J789=0,$H789,IF(AND(AD$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O760:AE760,0,MAX(COLUMN($O760:AE760))-COLUMN($O760:AE760),1,1)))*IF($J789=0,$H789,IF(AND(AE$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O760:AF760,0,MAX(COLUMN($O760:AF760))-COLUMN($O760:AF760),1,1)))*IF($J789=0,$H789,IF(AND(AF$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O760:AG760,0,MAX(COLUMN($O760:AG760))-COLUMN($O760:AG760),1,1)))*IF($J789=0,$H789,IF(AND(AG$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O760:AH760,0,MAX(COLUMN($O760:AH760))-COLUMN($O760:AH760),1,1)))*IF($J789=0,$H789,IF(AND(AH$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O760:AI760,0,MAX(COLUMN($O760:AI760))-COLUMN($O760:AI760),1,1)))*IF($J789=0,$H789,IF(AND(AI$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O760:AJ760,0,MAX(COLUMN($O760:AJ760))-COLUMN($O760:AJ760),1,1)))*IF($J789=0,$H789,IF(AND(AJ$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O760:AK760,0,MAX(COLUMN($O760:AK760))-COLUMN($O760:AK760),1,1)))*IF($J789=0,$H789,IF(AND(AK$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O760:AL760,0,MAX(COLUMN($O760:AL760))-COLUMN($O760:AL760),1,1)))*IF($J789=0,$H789,IF(AND(AL$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O760:AM760,0,MAX(COLUMN($O760:AM760))-COLUMN($O760:AM760),1,1)))*IF($J789=0,$H789,IF(AND(AM$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O760:AN760,0,MAX(COLUMN($O760:AN760))-COLUMN($O760:AN760),1,1)))*IF($J789=0,$H789,IF(AND(AN$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O760:AO760,0,MAX(COLUMN($O760:AO760))-COLUMN($O760:AO760),1,1)))*IF($J789=0,$H789,IF(AND(AO$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O760:AP760,0,MAX(COLUMN($O760:AP760))-COLUMN($O760:AP760),1,1)))*IF($J789=0,$H789,IF(AND(AP$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O760:AQ760,0,MAX(COLUMN($O760:AQ760))-COLUMN($O760:AQ760),1,1)))*IF($J789=0,$H789,IF(AND(AQ$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O760:AR760,0,MAX(COLUMN($O760:AR760))-COLUMN($O760:AR760),1,1)))*IF($J789=0,$H789,IF(AND(AR$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O760:AS760,0,MAX(COLUMN($O760:AS760))-COLUMN($O760:AS760),1,1)))*IF($J789=0,$H789,IF(AND(AS$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O760:AT760,0,MAX(COLUMN($O760:AT760))-COLUMN($O760:AT760),1,1)))*IF($J789=0,$H789,IF(AND(AT$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O760:AU760,0,MAX(COLUMN($O760:AU760))-COLUMN($O760:AU760),1,1)))*IF($J789=0,$H789,IF(AND(AU$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O760:AV760,0,MAX(COLUMN($O760:AV760))-COLUMN($O760:AV760),1,1)))*IF($J789=0,$H789,IF(AND(AV$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O760:AW760,0,MAX(COLUMN($O760:AW760))-COLUMN($O760:AW760),1,1)))*IF($J789=0,$H789,IF(AND(AW$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O760:AX760,0,MAX(COLUMN($O760:AX760))-COLUMN($O760:AX760),1,1)))*IF($J789=0,$H789,IF(AND(AX$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O760:AY760,0,MAX(COLUMN($O760:AY760))-COLUMN($O760:AY760),1,1)))*IF($J789=0,$H789,IF(AND(AY$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AZ196,N(OFFSET($O760:AZ760,0,MAX(COLUMN($O760:AZ760))-COLUMN($O760:AZ760),1,1)))*IF($J789=0,$H789,IF(AND(AZ$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BA196,N(OFFSET($O760:BA760,0,MAX(COLUMN($O760:BA760))-COLUMN($O760:BA760),1,1)))*IF($J789=0,$H789,IF(AND(BA$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BB196,N(OFFSET($O760:BB760,0,MAX(COLUMN($O760:BB760))-COLUMN($O760:BB760),1,1)))*IF($J789=0,$H789,IF(AND(BB$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BC196,N(OFFSET($O760:BC760,0,MAX(COLUMN($O760:BC760))-COLUMN($O760:BC760),1,1)))*IF($J789=0,$H789,IF(AND(BC$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BD196,N(OFFSET($O760:BD760,0,MAX(COLUMN($O760:BD760))-COLUMN($O760:BD760),1,1)))*IF($J789=0,$H789,IF(AND(BD$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BE196,N(OFFSET($O760:BE760,0,MAX(COLUMN($O760:BE760))-COLUMN($O760:BE760),1,1)))*IF($J789=0,$H789,IF(AND(BE$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BF196,N(OFFSET($O760:BF760,0,MAX(COLUMN($O760:BF760))-COLUMN($O760:BF760),1,1)))*IF($J789=0,$H789,IF(AND(BF$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BG196,N(OFFSET($O760:BG760,0,MAX(COLUMN($O760:BG760))-COLUMN($O760:BG760),1,1)))*IF($J789=0,$H789,IF(AND(BG$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BH196,N(OFFSET($O760:BH760,0,MAX(COLUMN($O760:BH760))-COLUMN($O760:BH760),1,1)))*IF($J789=0,$H789,IF(AND(BH$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BI196,N(OFFSET($O760:BI760,0,MAX(COLUMN($O760:BI760))-COLUMN($O760:BI760),1,1)))*IF($J789=0,$H789,IF(AND(BI$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BJ196,N(OFFSET($O760:BJ760,0,MAX(COLUMN($O760:BJ760))-COLUMN($O760:BJ760),1,1)))*IF($J789=0,$H789,IF(AND(BJ$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BK196,N(OFFSET($O760:BK760,0,MAX(COLUMN($O760:BK760))-COLUMN($O760:BK760),1,1)))*IF($J789=0,$H789,IF(AND(BK$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BL196,N(OFFSET($O760:BL760,0,MAX(COLUMN($O760:BL760))-COLUMN($O760:BL760),1,1)))*IF($J789=0,$H789,IF(AND(BL$10<$I789,$J789=1),$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BM196,N(OFFSET($O760:BM760,0,MAX(COLUMN($O760:BM760))-COLUMN($O760:BM760),1,1)))*IF($J789=0,$H789,IF(AND(BM$10<$I789,$J789=1),$H789,1))","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!O26","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H26)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O761:O761,0,MAX(COLUMN($O761:O761))-COLUMN($O761:O761),1,1)))*IF($J790=0,$H790,IF(AND(O$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O761:P761,0,MAX(COLUMN($O761:P761))-COLUMN($O761:P761),1,1)))*IF($J790=0,$H790,IF(AND(P$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O761:Q761,0,MAX(COLUMN($O761:Q761))-COLUMN($O761:Q761),1,1)))*IF($J790=0,$H790,IF(AND(Q$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O761:R761,0,MAX(COLUMN($O761:R761))-COLUMN($O761:R761),1,1)))*IF($J790=0,$H790,IF(AND(R$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O761:S761,0,MAX(COLUMN($O761:S761))-COLUMN($O761:S761),1,1)))*IF($J790=0,$H790,IF(AND(S$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O761:T761,0,MAX(COLUMN($O761:T761))-COLUMN($O761:T761),1,1)))*IF($J790=0,$H790,IF(AND(T$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O761:U761,0,MAX(COLUMN($O761:U761))-COLUMN($O761:U761),1,1)))*IF($J790=0,$H790,IF(AND(U$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O761:V761,0,MAX(COLUMN($O761:V761))-COLUMN($O761:V761),1,1)))*IF($J790=0,$H790,IF(AND(V$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O761:W761,0,MAX(COLUMN($O761:W761))-COLUMN($O761:W761),1,1)))*IF($J790=0,$H790,IF(AND(W$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O761:X761,0,MAX(COLUMN($O761:X761))-COLUMN($O761:X761),1,1)))*IF($J790=0,$H790,IF(AND(X$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O761:Y761,0,MAX(COLUMN($O761:Y761))-COLUMN($O761:Y761),1,1)))*IF($J790=0,$H790,IF(AND(Y$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O761:Z761,0,MAX(COLUMN($O761:Z761))-COLUMN($O761:Z761),1,1)))*IF($J790=0,$H790,IF(AND(Z$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O761:AA761,0,MAX(COLUMN($O761:AA761))-COLUMN($O761:AA761),1,1)))*IF($J790=0,$H790,IF(AND(AA$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O761:AB761,0,MAX(COLUMN($O761:AB761))-COLUMN($O761:AB761),1,1)))*IF($J790=0,$H790,IF(AND(AB$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O761:AC761,0,MAX(COLUMN($O761:AC761))-COLUMN($O761:AC761),1,1)))*IF($J790=0,$H790,IF(AND(AC$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O761:AD761,0,MAX(COLUMN($O761:AD761))-COLUMN($O761:AD761),1,1)))*IF($J790=0,$H790,IF(AND(AD$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O761:AE761,0,MAX(COLUMN($O761:AE761))-COLUMN($O761:AE761),1,1)))*IF($J790=0,$H790,IF(AND(AE$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O761:AF761,0,MAX(COLUMN($O761:AF761))-COLUMN($O761:AF761),1,1)))*IF($J790=0,$H790,IF(AND(AF$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O761:AG761,0,MAX(COLUMN($O761:AG761))-COLUMN($O761:AG761),1,1)))*IF($J790=0,$H790,IF(AND(AG$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O761:AH761,0,MAX(COLUMN($O761:AH761))-COLUMN($O761:AH761),1,1)))*IF($J790=0,$H790,IF(AND(AH$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O761:AI761,0,MAX(COLUMN($O761:AI761))-COLUMN($O761:AI761),1,1)))*IF($J790=0,$H790,IF(AND(AI$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O761:AJ761,0,MAX(COLUMN($O761:AJ761))-COLUMN($O761:AJ761),1,1)))*IF($J790=0,$H790,IF(AND(AJ$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O761:AK761,0,MAX(COLUMN($O761:AK761))-COLUMN($O761:AK761),1,1)))*IF($J790=0,$H790,IF(AND(AK$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O761:AL761,0,MAX(COLUMN($O761:AL761))-COLUMN($O761:AL761),1,1)))*IF($J790=0,$H790,IF(AND(AL$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O761:AM761,0,MAX(COLUMN($O761:AM761))-COLUMN($O761:AM761),1,1)))*IF($J790=0,$H790,IF(AND(AM$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O761:AN761,0,MAX(COLUMN($O761:AN761))-COLUMN($O761:AN761),1,1)))*IF($J790=0,$H790,IF(AND(AN$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O761:AO761,0,MAX(COLUMN($O761:AO761))-COLUMN($O761:AO761),1,1)))*IF($J790=0,$H790,IF(AND(AO$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O761:AP761,0,MAX(COLUMN($O761:AP761))-COLUMN($O761:AP761),1,1)))*IF($J790=0,$H790,IF(AND(AP$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O761:AQ761,0,MAX(COLUMN($O761:AQ761))-COLUMN($O761:AQ761),1,1)))*IF($J790=0,$H790,IF(AND(AQ$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O761:AR761,0,MAX(COLUMN($O761:AR761))-COLUMN($O761:AR761),1,1)))*IF($J790=0,$H790,IF(AND(AR$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O761:AS761,0,MAX(COLUMN($O761:AS761))-COLUMN($O761:AS761),1,1)))*IF($J790=0,$H790,IF(AND(AS$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O761:AT761,0,MAX(COLUMN($O761:AT761))-COLUMN($O761:AT761),1,1)))*IF($J790=0,$H790,IF(AND(AT$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O761:AU761,0,MAX(COLUMN($O761:AU761))-COLUMN($O761:AU761),1,1)))*IF($J790=0,$H790,IF(AND(AU$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O761:AV761,0,MAX(COLUMN($O761:AV761))-COLUMN($O761:AV761),1,1)))*IF($J790=0,$H790,IF(AND(AV$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O761:AW761,0,MAX(COLUMN($O761:AW761))-COLUMN($O761:AW761),1,1)))*IF($J790=0,$H790,IF(AND(AW$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O761:AX761,0,MAX(COLUMN($O761:AX761))-COLUMN($O761:AX761),1,1)))*IF($J790=0,$H790,IF(AND(AX$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O761:AY761,0,MAX(COLUMN($O761:AY761))-COLUMN($O761:AY761),1,1)))*IF($J790=0,$H790,IF(AND(AY$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AZ197,N(OFFSET($O761:AZ761,0,MAX(COLUMN($O761:AZ761))-COLUMN($O761:AZ761),1,1)))*IF($J790=0,$H790,IF(AND(AZ$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BA197,N(OFFSET($O761:BA761,0,MAX(COLUMN($O761:BA761))-COLUMN($O761:BA761),1,1)))*IF($J790=0,$H790,IF(AND(BA$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BB197,N(OFFSET($O761:BB761,0,MAX(COLUMN($O761:BB761))-COLUMN($O761:BB761),1,1)))*IF($J790=0,$H790,IF(AND(BB$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BC197,N(OFFSET($O761:BC761,0,MAX(COLUMN($O761:BC761))-COLUMN($O761:BC761),1,1)))*IF($J790=0,$H790,IF(AND(BC$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BD197,N(OFFSET($O761:BD761,0,MAX(COLUMN($O761:BD761))-COLUMN($O761:BD761),1,1)))*IF($J790=0,$H790,IF(AND(BD$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BE197,N(OFFSET($O761:BE761,0,MAX(COLUMN($O761:BE761))-COLUMN($O761:BE761),1,1)))*IF($J790=0,$H790,IF(AND(BE$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BF197,N(OFFSET($O761:BF761,0,MAX(COLUMN($O761:BF761))-COLUMN($O761:BF761),1,1)))*IF($J790=0,$H790,IF(AND(BF$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BG197,N(OFFSET($O761:BG761,0,MAX(COLUMN($O761:BG761))-COLUMN($O761:BG761),1,1)))*IF($J790=0,$H790,IF(AND(BG$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BH197,N(OFFSET($O761:BH761,0,MAX(COLUMN($O761:BH761))-COLUMN($O761:BH761),1,1)))*IF($J790=0,$H790,IF(AND(BH$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BI197,N(OFFSET($O761:BI761,0,MAX(COLUMN($O761:BI761))-COLUMN($O761:BI761),1,1)))*IF($J790=0,$H790,IF(AND(BI$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BJ197,N(OFFSET($O761:BJ761,0,MAX(COLUMN($O761:BJ761))-COLUMN($O761:BJ761),1,1)))*IF($J790=0,$H790,IF(AND(BJ$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BK197,N(OFFSET($O761:BK761,0,MAX(COLUMN($O761:BK761))-COLUMN($O761:BK761),1,1)))*IF($J790=0,$H790,IF(AND(BK$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BL197,N(OFFSET($O761:BL761,0,MAX(COLUMN($O761:BL761))-COLUMN($O761:BL761),1,1)))*IF($J790=0,$H790,IF(AND(BL$10<$I790,$J790=1),$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BM197,N(OFFSET($O761:BM761,0,MAX(COLUMN($O761:BM761))-COLUMN($O761:BM761),1,1)))*IF($J790=0,$H790,IF(AND(BM$10<$I790,$J790=1),$H790,1))","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!O27","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H27)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O762:O762,0,MAX(COLUMN($O762:O762))-COLUMN($O762:O762),1,1)))*IF($J791=0,$H791,IF(AND(O$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O762:P762,0,MAX(COLUMN($O762:P762))-COLUMN($O762:P762),1,1)))*IF($J791=0,$H791,IF(AND(P$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O762:Q762,0,MAX(COLUMN($O762:Q762))-COLUMN($O762:Q762),1,1)))*IF($J791=0,$H791,IF(AND(Q$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O762:R762,0,MAX(COLUMN($O762:R762))-COLUMN($O762:R762),1,1)))*IF($J791=0,$H791,IF(AND(R$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O762:S762,0,MAX(COLUMN($O762:S762))-COLUMN($O762:S762),1,1)))*IF($J791=0,$H791,IF(AND(S$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O762:T762,0,MAX(COLUMN($O762:T762))-COLUMN($O762:T762),1,1)))*IF($J791=0,$H791,IF(AND(T$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O762:U762,0,MAX(COLUMN($O762:U762))-COLUMN($O762:U762),1,1)))*IF($J791=0,$H791,IF(AND(U$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O762:V762,0,MAX(COLUMN($O762:V762))-COLUMN($O762:V762),1,1)))*IF($J791=0,$H791,IF(AND(V$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O762:W762,0,MAX(COLUMN($O762:W762))-COLUMN($O762:W762),1,1)))*IF($J791=0,$H791,IF(AND(W$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O762:X762,0,MAX(COLUMN($O762:X762))-COLUMN($O762:X762),1,1)))*IF($J791=0,$H791,IF(AND(X$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O762:Y762,0,MAX(COLUMN($O762:Y762))-COLUMN($O762:Y762),1,1)))*IF($J791=0,$H791,IF(AND(Y$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O762:Z762,0,MAX(COLUMN($O762:Z762))-COLUMN($O762:Z762),1,1)))*IF($J791=0,$H791,IF(AND(Z$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O762:AA762,0,MAX(COLUMN($O762:AA762))-COLUMN($O762:AA762),1,1)))*IF($J791=0,$H791,IF(AND(AA$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O762:AB762,0,MAX(COLUMN($O762:AB762))-COLUMN($O762:AB762),1,1)))*IF($J791=0,$H791,IF(AND(AB$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O762:AC762,0,MAX(COLUMN($O762:AC762))-COLUMN($O762:AC762),1,1)))*IF($J791=0,$H791,IF(AND(AC$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O762:AD762,0,MAX(COLUMN($O762:AD762))-COLUMN($O762:AD762),1,1)))*IF($J791=0,$H791,IF(AND(AD$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O762:AE762,0,MAX(COLUMN($O762:AE762))-COLUMN($O762:AE762),1,1)))*IF($J791=0,$H791,IF(AND(AE$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O762:AF762,0,MAX(COLUMN($O762:AF762))-COLUMN($O762:AF762),1,1)))*IF($J791=0,$H791,IF(AND(AF$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O762:AG762,0,MAX(COLUMN($O762:AG762))-COLUMN($O762:AG762),1,1)))*IF($J791=0,$H791,IF(AND(AG$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O762:AH762,0,MAX(COLUMN($O762:AH762))-COLUMN($O762:AH762),1,1)))*IF($J791=0,$H791,IF(AND(AH$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O762:AI762,0,MAX(COLUMN($O762:AI762))-COLUMN($O762:AI762),1,1)))*IF($J791=0,$H791,IF(AND(AI$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O762:AJ762,0,MAX(COLUMN($O762:AJ762))-COLUMN($O762:AJ762),1,1)))*IF($J791=0,$H791,IF(AND(AJ$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O762:AK762,0,MAX(COLUMN($O762:AK762))-COLUMN($O762:AK762),1,1)))*IF($J791=0,$H791,IF(AND(AK$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O762:AL762,0,MAX(COLUMN($O762:AL762))-COLUMN($O762:AL762),1,1)))*IF($J791=0,$H791,IF(AND(AL$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O762:AM762,0,MAX(COLUMN($O762:AM762))-COLUMN($O762:AM762),1,1)))*IF($J791=0,$H791,IF(AND(AM$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O762:AN762,0,MAX(COLUMN($O762:AN762))-COLUMN($O762:AN762),1,1)))*IF($J791=0,$H791,IF(AND(AN$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O762:AO762,0,MAX(COLUMN($O762:AO762))-COLUMN($O762:AO762),1,1)))*IF($J791=0,$H791,IF(AND(AO$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O762:AP762,0,MAX(COLUMN($O762:AP762))-COLUMN($O762:AP762),1,1)))*IF($J791=0,$H791,IF(AND(AP$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O762:AQ762,0,MAX(COLUMN($O762:AQ762))-COLUMN($O762:AQ762),1,1)))*IF($J791=0,$H791,IF(AND(AQ$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O762:AR762,0,MAX(COLUMN($O762:AR762))-COLUMN($O762:AR762),1,1)))*IF($J791=0,$H791,IF(AND(AR$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O762:AS762,0,MAX(COLUMN($O762:AS762))-COLUMN($O762:AS762),1,1)))*IF($J791=0,$H791,IF(AND(AS$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O762:AT762,0,MAX(COLUMN($O762:AT762))-COLUMN($O762:AT762),1,1)))*IF($J791=0,$H791,IF(AND(AT$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O762:AU762,0,MAX(COLUMN($O762:AU762))-COLUMN($O762:AU762),1,1)))*IF($J791=0,$H791,IF(AND(AU$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O762:AV762,0,MAX(COLUMN($O762:AV762))-COLUMN($O762:AV762),1,1)))*IF($J791=0,$H791,IF(AND(AV$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O762:AW762,0,MAX(COLUMN($O762:AW762))-COLUMN($O762:AW762),1,1)))*IF($J791=0,$H791,IF(AND(AW$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O762:AX762,0,MAX(COLUMN($O762:AX762))-COLUMN($O762:AX762),1,1)))*IF($J791=0,$H791,IF(AND(AX$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O762:AY762,0,MAX(COLUMN($O762:AY762))-COLUMN($O762:AY762),1,1)))*IF($J791=0,$H791,IF(AND(AY$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AZ198,N(OFFSET($O762:AZ762,0,MAX(COLUMN($O762:AZ762))-COLUMN($O762:AZ762),1,1)))*IF($J791=0,$H791,IF(AND(AZ$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BA198,N(OFFSET($O762:BA762,0,MAX(COLUMN($O762:BA762))-COLUMN($O762:BA762),1,1)))*IF($J791=0,$H791,IF(AND(BA$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BB198,N(OFFSET($O762:BB762,0,MAX(COLUMN($O762:BB762))-COLUMN($O762:BB762),1,1)))*IF($J791=0,$H791,IF(AND(BB$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BC198,N(OFFSET($O762:BC762,0,MAX(COLUMN($O762:BC762))-COLUMN($O762:BC762),1,1)))*IF($J791=0,$H791,IF(AND(BC$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BD198,N(OFFSET($O762:BD762,0,MAX(COLUMN($O762:BD762))-COLUMN($O762:BD762),1,1)))*IF($J791=0,$H791,IF(AND(BD$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BE198,N(OFFSET($O762:BE762,0,MAX(COLUMN($O762:BE762))-COLUMN($O762:BE762),1,1)))*IF($J791=0,$H791,IF(AND(BE$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BF198,N(OFFSET($O762:BF762,0,MAX(COLUMN($O762:BF762))-COLUMN($O762:BF762),1,1)))*IF($J791=0,$H791,IF(AND(BF$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BG198,N(OFFSET($O762:BG762,0,MAX(COLUMN($O762:BG762))-COLUMN($O762:BG762),1,1)))*IF($J791=0,$H791,IF(AND(BG$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BH198,N(OFFSET($O762:BH762,0,MAX(COLUMN($O762:BH762))-COLUMN($O762:BH762),1,1)))*IF($J791=0,$H791,IF(AND(BH$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BI198,N(OFFSET($O762:BI762,0,MAX(COLUMN($O762:BI762))-COLUMN($O762:BI762),1,1)))*IF($J791=0,$H791,IF(AND(BI$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BJ198,N(OFFSET($O762:BJ762,0,MAX(COLUMN($O762:BJ762))-COLUMN($O762:BJ762),1,1)))*IF($J791=0,$H791,IF(AND(BJ$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BK198,N(OFFSET($O762:BK762,0,MAX(COLUMN($O762:BK762))-COLUMN($O762:BK762),1,1)))*IF($J791=0,$H791,IF(AND(BK$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BL198,N(OFFSET($O762:BL762,0,MAX(COLUMN($O762:BL762))-COLUMN($O762:BL762),1,1)))*IF($J791=0,$H791,IF(AND(BL$10<$I791,$J791=1),$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BM198,N(OFFSET($O762:BM762,0,MAX(COLUMN($O762:BM762))-COLUMN($O762:BM762),1,1)))*IF($J791=0,$H791,IF(AND(BM$10<$I791,$J791=1),$H791,1))","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!O28","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H28)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O199:O199,N(OFFSET($O763:O763,0,MAX(COLUMN($O763:O763))-COLUMN($O763:O763),1,1)))*IF($J792=0,$H792,IF(AND(O$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:P199,N(OFFSET($O763:P763,0,MAX(COLUMN($O763:P763))-COLUMN($O763:P763),1,1)))*IF($J792=0,$H792,IF(AND(P$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Q199,N(OFFSET($O763:Q763,0,MAX(COLUMN($O763:Q763))-COLUMN($O763:Q763),1,1)))*IF($J792=0,$H792,IF(AND(Q$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:R199,N(OFFSET($O763:R763,0,MAX(COLUMN($O763:R763))-COLUMN($O763:R763),1,1)))*IF($J792=0,$H792,IF(AND(R$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:S199,N(OFFSET($O763:S763,0,MAX(COLUMN($O763:S763))-COLUMN($O763:S763),1,1)))*IF($J792=0,$H792,IF(AND(S$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:T199,N(OFFSET($O763:T763,0,MAX(COLUMN($O763:T763))-COLUMN($O763:T763),1,1)))*IF($J792=0,$H792,IF(AND(T$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:U199,N(OFFSET($O763:U763,0,MAX(COLUMN($O763:U763))-COLUMN($O763:U763),1,1)))*IF($J792=0,$H792,IF(AND(U$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:V199,N(OFFSET($O763:V763,0,MAX(COLUMN($O763:V763))-COLUMN($O763:V763),1,1)))*IF($J792=0,$H792,IF(AND(V$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:W199,N(OFFSET($O763:W763,0,MAX(COLUMN($O763:W763))-COLUMN($O763:W763),1,1)))*IF($J792=0,$H792,IF(AND(W$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:X199,N(OFFSET($O763:X763,0,MAX(COLUMN($O763:X763))-COLUMN($O763:X763),1,1)))*IF($J792=0,$H792,IF(AND(X$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Y199,N(OFFSET($O763:Y763,0,MAX(COLUMN($O763:Y763))-COLUMN($O763:Y763),1,1)))*IF($J792=0,$H792,IF(AND(Y$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Z199,N(OFFSET($O763:Z763,0,MAX(COLUMN($O763:Z763))-COLUMN($O763:Z763),1,1)))*IF($J792=0,$H792,IF(AND(Z$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AA199,N(OFFSET($O763:AA763,0,MAX(COLUMN($O763:AA763))-COLUMN($O763:AA763),1,1)))*IF($J792=0,$H792,IF(AND(AA$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AB199,N(OFFSET($O763:AB763,0,MAX(COLUMN($O763:AB763))-COLUMN($O763:AB763),1,1)))*IF($J792=0,$H792,IF(AND(AB$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AC199,N(OFFSET($O763:AC763,0,MAX(COLUMN($O763:AC763))-COLUMN($O763:AC763),1,1)))*IF($J792=0,$H792,IF(AND(AC$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AD199,N(OFFSET($O763:AD763,0,MAX(COLUMN($O763:AD763))-COLUMN($O763:AD763),1,1)))*IF($J792=0,$H792,IF(AND(AD$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AE199,N(OFFSET($O763:AE763,0,MAX(COLUMN($O763:AE763))-COLUMN($O763:AE763),1,1)))*IF($J792=0,$H792,IF(AND(AE$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AF199,N(OFFSET($O763:AF763,0,MAX(COLUMN($O763:AF763))-COLUMN($O763:AF763),1,1)))*IF($J792=0,$H792,IF(AND(AF$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AG199,N(OFFSET($O763:AG763,0,MAX(COLUMN($O763:AG763))-COLUMN($O763:AG763),1,1)))*IF($J792=0,$H792,IF(AND(AG$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AH199,N(OFFSET($O763:AH763,0,MAX(COLUMN($O763:AH763))-COLUMN($O763:AH763),1,1)))*IF($J792=0,$H792,IF(AND(AH$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AI199,N(OFFSET($O763:AI763,0,MAX(COLUMN($O763:AI763))-COLUMN($O763:AI763),1,1)))*IF($J792=0,$H792,IF(AND(AI$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AJ199,N(OFFSET($O763:AJ763,0,MAX(COLUMN($O763:AJ763))-COLUMN($O763:AJ763),1,1)))*IF($J792=0,$H792,IF(AND(AJ$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AK199,N(OFFSET($O763:AK763,0,MAX(COLUMN($O763:AK763))-COLUMN($O763:AK763),1,1)))*IF($J792=0,$H792,IF(AND(AK$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AL199,N(OFFSET($O763:AL763,0,MAX(COLUMN($O763:AL763))-COLUMN($O763:AL763),1,1)))*IF($J792=0,$H792,IF(AND(AL$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AM199,N(OFFSET($O763:AM763,0,MAX(COLUMN($O763:AM763))-COLUMN($O763:AM763),1,1)))*IF($J792=0,$H792,IF(AND(AM$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AN199,N(OFFSET($O763:AN763,0,MAX(COLUMN($O763:AN763))-COLUMN($O763:AN763),1,1)))*IF($J792=0,$H792,IF(AND(AN$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AO199,N(OFFSET($O763:AO763,0,MAX(COLUMN($O763:AO763))-COLUMN($O763:AO763),1,1)))*IF($J792=0,$H792,IF(AND(AO$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AP199,N(OFFSET($O763:AP763,0,MAX(COLUMN($O763:AP763))-COLUMN($O763:AP763),1,1)))*IF($J792=0,$H792,IF(AND(AP$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AQ199,N(OFFSET($O763:AQ763,0,MAX(COLUMN($O763:AQ763))-COLUMN($O763:AQ763),1,1)))*IF($J792=0,$H792,IF(AND(AQ$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AR199,N(OFFSET($O763:AR763,0,MAX(COLUMN($O763:AR763))-COLUMN($O763:AR763),1,1)))*IF($J792=0,$H792,IF(AND(AR$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AS199,N(OFFSET($O763:AS763,0,MAX(COLUMN($O763:AS763))-COLUMN($O763:AS763),1,1)))*IF($J792=0,$H792,IF(AND(AS$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AT199,N(OFFSET($O763:AT763,0,MAX(COLUMN($O763:AT763))-COLUMN($O763:AT763),1,1)))*IF($J792=0,$H792,IF(AND(AT$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AU199,N(OFFSET($O763:AU763,0,MAX(COLUMN($O763:AU763))-COLUMN($O763:AU763),1,1)))*IF($J792=0,$H792,IF(AND(AU$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AV199,N(OFFSET($O763:AV763,0,MAX(COLUMN($O763:AV763))-COLUMN($O763:AV763),1,1)))*IF($J792=0,$H792,IF(AND(AV$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AW199,N(OFFSET($O763:AW763,0,MAX(COLUMN($O763:AW763))-COLUMN($O763:AW763),1,1)))*IF($J792=0,$H792,IF(AND(AW$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AX199,N(OFFSET($O763:AX763,0,MAX(COLUMN($O763:AX763))-COLUMN($O763:AX763),1,1)))*IF($J792=0,$H792,IF(AND(AX$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AY199,N(OFFSET($O763:AY763,0,MAX(COLUMN($O763:AY763))-COLUMN($O763:AY763),1,1)))*IF($J792=0,$H792,IF(AND(AY$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AZ199,N(OFFSET($O763:AZ763,0,MAX(COLUMN($O763:AZ763))-COLUMN($O763:AZ763),1,1)))*IF($J792=0,$H792,IF(AND(AZ$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BA199,N(OFFSET($O763:BA763,0,MAX(COLUMN($O763:BA763))-COLUMN($O763:BA763),1,1)))*IF($J792=0,$H792,IF(AND(BA$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BB199,N(OFFSET($O763:BB763,0,MAX(COLUMN($O763:BB763))-COLUMN($O763:BB763),1,1)))*IF($J792=0,$H792,IF(AND(BB$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BC199,N(OFFSET($O763:BC763,0,MAX(COLUMN($O763:BC763))-COLUMN($O763:BC763),1,1)))*IF($J792=0,$H792,IF(AND(BC$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BD199,N(OFFSET($O763:BD763,0,MAX(COLUMN($O763:BD763))-COLUMN($O763:BD763),1,1)))*IF($J792=0,$H792,IF(AND(BD$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BE199,N(OFFSET($O763:BE763,0,MAX(COLUMN($O763:BE763))-COLUMN($O763:BE763),1,1)))*IF($J792=0,$H792,IF(AND(BE$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BF199,N(OFFSET($O763:BF763,0,MAX(COLUMN($O763:BF763))-COLUMN($O763:BF763),1,1)))*IF($J792=0,$H792,IF(AND(BF$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BG199,N(OFFSET($O763:BG763,0,MAX(COLUMN($O763:BG763))-COLUMN($O763:BG763),1,1)))*IF($J792=0,$H792,IF(AND(BG$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BH199,N(OFFSET($O763:BH763,0,MAX(COLUMN($O763:BH763))-COLUMN($O763:BH763),1,1)))*IF($J792=0,$H792,IF(AND(BH$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BI199,N(OFFSET($O763:BI763,0,MAX(COLUMN($O763:BI763))-COLUMN($O763:BI763),1,1)))*IF($J792=0,$H792,IF(AND(BI$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BJ199,N(OFFSET($O763:BJ763,0,MAX(COLUMN($O763:BJ763))-COLUMN($O763:BJ763),1,1)))*IF($J792=0,$H792,IF(AND(BJ$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BK199,N(OFFSET($O763:BK763,0,MAX(COLUMN($O763:BK763))-COLUMN($O763:BK763),1,1)))*IF($J792=0,$H792,IF(AND(BK$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BL199,N(OFFSET($O763:BL763,0,MAX(COLUMN($O763:BL763))-COLUMN($O763:BL763),1,1)))*IF($J792=0,$H792,IF(AND(BL$10<$I792,$J792=1),$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BM199,N(OFFSET($O763:BM763,0,MAX(COLUMN($O763:BM763))-COLUMN($O763:BM763),1,1)))*IF($J792=0,$H792,IF(AND(BM$10<$I792,$J792=1),$H792,1))","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!O29","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H29)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O200:O200,N(OFFSET($O764:O764,0,MAX(COLUMN($O764:O764))-COLUMN($O764:O764),1,1)))*IF($J793=0,$H793,IF(AND(O$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:P200,N(OFFSET($O764:P764,0,MAX(COLUMN($O764:P764))-COLUMN($O764:P764),1,1)))*IF($J793=0,$H793,IF(AND(P$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Q200,N(OFFSET($O764:Q764,0,MAX(COLUMN($O764:Q764))-COLUMN($O764:Q764),1,1)))*IF($J793=0,$H793,IF(AND(Q$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:R200,N(OFFSET($O764:R764,0,MAX(COLUMN($O764:R764))-COLUMN($O764:R764),1,1)))*IF($J793=0,$H793,IF(AND(R$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:S200,N(OFFSET($O764:S764,0,MAX(COLUMN($O764:S764))-COLUMN($O764:S764),1,1)))*IF($J793=0,$H793,IF(AND(S$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:T200,N(OFFSET($O764:T764,0,MAX(COLUMN($O764:T764))-COLUMN($O764:T764),1,1)))*IF($J793=0,$H793,IF(AND(T$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:U200,N(OFFSET($O764:U764,0,MAX(COLUMN($O764:U764))-COLUMN($O764:U764),1,1)))*IF($J793=0,$H793,IF(AND(U$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:V200,N(OFFSET($O764:V764,0,MAX(COLUMN($O764:V764))-COLUMN($O764:V764),1,1)))*IF($J793=0,$H793,IF(AND(V$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:W200,N(OFFSET($O764:W764,0,MAX(COLUMN($O764:W764))-COLUMN($O764:W764),1,1)))*IF($J793=0,$H793,IF(AND(W$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:X200,N(OFFSET($O764:X764,0,MAX(COLUMN($O764:X764))-COLUMN($O764:X764),1,1)))*IF($J793=0,$H793,IF(AND(X$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Y200,N(OFFSET($O764:Y764,0,MAX(COLUMN($O764:Y764))-COLUMN($O764:Y764),1,1)))*IF($J793=0,$H793,IF(AND(Y$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Z200,N(OFFSET($O764:Z764,0,MAX(COLUMN($O764:Z764))-COLUMN($O764:Z764),1,1)))*IF($J793=0,$H793,IF(AND(Z$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AA200,N(OFFSET($O764:AA764,0,MAX(COLUMN($O764:AA764))-COLUMN($O764:AA764),1,1)))*IF($J793=0,$H793,IF(AND(AA$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AB200,N(OFFSET($O764:AB764,0,MAX(COLUMN($O764:AB764))-COLUMN($O764:AB764),1,1)))*IF($J793=0,$H793,IF(AND(AB$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AC200,N(OFFSET($O764:AC764,0,MAX(COLUMN($O764:AC764))-COLUMN($O764:AC764),1,1)))*IF($J793=0,$H793,IF(AND(AC$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AD200,N(OFFSET($O764:AD764,0,MAX(COLUMN($O764:AD764))-COLUMN($O764:AD764),1,1)))*IF($J793=0,$H793,IF(AND(AD$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AE200,N(OFFSET($O764:AE764,0,MAX(COLUMN($O764:AE764))-COLUMN($O764:AE764),1,1)))*IF($J793=0,$H793,IF(AND(AE$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AF200,N(OFFSET($O764:AF764,0,MAX(COLUMN($O764:AF764))-COLUMN($O764:AF764),1,1)))*IF($J793=0,$H793,IF(AND(AF$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AG200,N(OFFSET($O764:AG764,0,MAX(COLUMN($O764:AG764))-COLUMN($O764:AG764),1,1)))*IF($J793=0,$H793,IF(AND(AG$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AH200,N(OFFSET($O764:AH764,0,MAX(COLUMN($O764:AH764))-COLUMN($O764:AH764),1,1)))*IF($J793=0,$H793,IF(AND(AH$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AI200,N(OFFSET($O764:AI764,0,MAX(COLUMN($O764:AI764))-COLUMN($O764:AI764),1,1)))*IF($J793=0,$H793,IF(AND(AI$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AJ200,N(OFFSET($O764:AJ764,0,MAX(COLUMN($O764:AJ764))-COLUMN($O764:AJ764),1,1)))*IF($J793=0,$H793,IF(AND(AJ$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AK200,N(OFFSET($O764:AK764,0,MAX(COLUMN($O764:AK764))-COLUMN($O764:AK764),1,1)))*IF($J793=0,$H793,IF(AND(AK$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AL200,N(OFFSET($O764:AL764,0,MAX(COLUMN($O764:AL764))-COLUMN($O764:AL764),1,1)))*IF($J793=0,$H793,IF(AND(AL$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AM200,N(OFFSET($O764:AM764,0,MAX(COLUMN($O764:AM764))-COLUMN($O764:AM764),1,1)))*IF($J793=0,$H793,IF(AND(AM$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AN200,N(OFFSET($O764:AN764,0,MAX(COLUMN($O764:AN764))-COLUMN($O764:AN764),1,1)))*IF($J793=0,$H793,IF(AND(AN$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AO200,N(OFFSET($O764:AO764,0,MAX(COLUMN($O764:AO764))-COLUMN($O764:AO764),1,1)))*IF($J793=0,$H793,IF(AND(AO$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AP200,N(OFFSET($O764:AP764,0,MAX(COLUMN($O764:AP764))-COLUMN($O764:AP764),1,1)))*IF($J793=0,$H793,IF(AND(AP$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AQ200,N(OFFSET($O764:AQ764,0,MAX(COLUMN($O764:AQ764))-COLUMN($O764:AQ764),1,1)))*IF($J793=0,$H793,IF(AND(AQ$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AR200,N(OFFSET($O764:AR764,0,MAX(COLUMN($O764:AR764))-COLUMN($O764:AR764),1,1)))*IF($J793=0,$H793,IF(AND(AR$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AS200,N(OFFSET($O764:AS764,0,MAX(COLUMN($O764:AS764))-COLUMN($O764:AS764),1,1)))*IF($J793=0,$H793,IF(AND(AS$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AT200,N(OFFSET($O764:AT764,0,MAX(COLUMN($O764:AT764))-COLUMN($O764:AT764),1,1)))*IF($J793=0,$H793,IF(AND(AT$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AU200,N(OFFSET($O764:AU764,0,MAX(COLUMN($O764:AU764))-COLUMN($O764:AU764),1,1)))*IF($J793=0,$H793,IF(AND(AU$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AV200,N(OFFSET($O764:AV764,0,MAX(COLUMN($O764:AV764))-COLUMN($O764:AV764),1,1)))*IF($J793=0,$H793,IF(AND(AV$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AW200,N(OFFSET($O764:AW764,0,MAX(COLUMN($O764:AW764))-COLUMN($O764:AW764),1,1)))*IF($J793=0,$H793,IF(AND(AW$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AX200,N(OFFSET($O764:AX764,0,MAX(COLUMN($O764:AX764))-COLUMN($O764:AX764),1,1)))*IF($J793=0,$H793,IF(AND(AX$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AY200,N(OFFSET($O764:AY764,0,MAX(COLUMN($O764:AY764))-COLUMN($O764:AY764),1,1)))*IF($J793=0,$H793,IF(AND(AY$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AZ200,N(OFFSET($O764:AZ764,0,MAX(COLUMN($O764:AZ764))-COLUMN($O764:AZ764),1,1)))*IF($J793=0,$H793,IF(AND(AZ$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BA200,N(OFFSET($O764:BA764,0,MAX(COLUMN($O764:BA764))-COLUMN($O764:BA764),1,1)))*IF($J793=0,$H793,IF(AND(BA$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BB200,N(OFFSET($O764:BB764,0,MAX(COLUMN($O764:BB764))-COLUMN($O764:BB764),1,1)))*IF($J793=0,$H793,IF(AND(BB$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BC200,N(OFFSET($O764:BC764,0,MAX(COLUMN($O764:BC764))-COLUMN($O764:BC764),1,1)))*IF($J793=0,$H793,IF(AND(BC$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BD200,N(OFFSET($O764:BD764,0,MAX(COLUMN($O764:BD764))-COLUMN($O764:BD764),1,1)))*IF($J793=0,$H793,IF(AND(BD$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BE200,N(OFFSET($O764:BE764,0,MAX(COLUMN($O764:BE764))-COLUMN($O764:BE764),1,1)))*IF($J793=0,$H793,IF(AND(BE$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BF200,N(OFFSET($O764:BF764,0,MAX(COLUMN($O764:BF764))-COLUMN($O764:BF764),1,1)))*IF($J793=0,$H793,IF(AND(BF$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BG200,N(OFFSET($O764:BG764,0,MAX(COLUMN($O764:BG764))-COLUMN($O764:BG764),1,1)))*IF($J793=0,$H793,IF(AND(BG$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BH200,N(OFFSET($O764:BH764,0,MAX(COLUMN($O764:BH764))-COLUMN($O764:BH764),1,1)))*IF($J793=0,$H793,IF(AND(BH$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BI200,N(OFFSET($O764:BI764,0,MAX(COLUMN($O764:BI764))-COLUMN($O764:BI764),1,1)))*IF($J793=0,$H793,IF(AND(BI$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BJ200,N(OFFSET($O764:BJ764,0,MAX(COLUMN($O764:BJ764))-COLUMN($O764:BJ764),1,1)))*IF($J793=0,$H793,IF(AND(BJ$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BK200,N(OFFSET($O764:BK764,0,MAX(COLUMN($O764:BK764))-COLUMN($O764:BK764),1,1)))*IF($J793=0,$H793,IF(AND(BK$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BL200,N(OFFSET($O764:BL764,0,MAX(COLUMN($O764:BL764))-COLUMN($O764:BL764),1,1)))*IF($J793=0,$H793,IF(AND(BL$10<$I793,$J793=1),$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BM200,N(OFFSET($O764:BM764,0,MAX(COLUMN($O764:BM764))-COLUMN($O764:BM764),1,1)))*IF($J793=0,$H793,IF(AND(BM$10<$I793,$J793=1),$H793,1))","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!O30","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H30)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O201:O201,N(OFFSET($O765:O765,0,MAX(COLUMN($O765:O765))-COLUMN($O765:O765),1,1)))*IF($J794=0,$H794,IF(AND(O$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:P201,N(OFFSET($O765:P765,0,MAX(COLUMN($O765:P765))-COLUMN($O765:P765),1,1)))*IF($J794=0,$H794,IF(AND(P$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Q201,N(OFFSET($O765:Q765,0,MAX(COLUMN($O765:Q765))-COLUMN($O765:Q765),1,1)))*IF($J794=0,$H794,IF(AND(Q$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:R201,N(OFFSET($O765:R765,0,MAX(COLUMN($O765:R765))-COLUMN($O765:R765),1,1)))*IF($J794=0,$H794,IF(AND(R$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:S201,N(OFFSET($O765:S765,0,MAX(COLUMN($O765:S765))-COLUMN($O765:S765),1,1)))*IF($J794=0,$H794,IF(AND(S$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:T201,N(OFFSET($O765:T765,0,MAX(COLUMN($O765:T765))-COLUMN($O765:T765),1,1)))*IF($J794=0,$H794,IF(AND(T$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:U201,N(OFFSET($O765:U765,0,MAX(COLUMN($O765:U765))-COLUMN($O765:U765),1,1)))*IF($J794=0,$H794,IF(AND(U$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:V201,N(OFFSET($O765:V765,0,MAX(COLUMN($O765:V765))-COLUMN($O765:V765),1,1)))*IF($J794=0,$H794,IF(AND(V$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:W201,N(OFFSET($O765:W765,0,MAX(COLUMN($O765:W765))-COLUMN($O765:W765),1,1)))*IF($J794=0,$H794,IF(AND(W$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:X201,N(OFFSET($O765:X765,0,MAX(COLUMN($O765:X765))-COLUMN($O765:X765),1,1)))*IF($J794=0,$H794,IF(AND(X$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Y201,N(OFFSET($O765:Y765,0,MAX(COLUMN($O765:Y765))-COLUMN($O765:Y765),1,1)))*IF($J794=0,$H794,IF(AND(Y$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Z201,N(OFFSET($O765:Z765,0,MAX(COLUMN($O765:Z765))-COLUMN($O765:Z765),1,1)))*IF($J794=0,$H794,IF(AND(Z$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AA201,N(OFFSET($O765:AA765,0,MAX(COLUMN($O765:AA765))-COLUMN($O765:AA765),1,1)))*IF($J794=0,$H794,IF(AND(AA$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AB201,N(OFFSET($O765:AB765,0,MAX(COLUMN($O765:AB765))-COLUMN($O765:AB765),1,1)))*IF($J794=0,$H794,IF(AND(AB$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AC201,N(OFFSET($O765:AC765,0,MAX(COLUMN($O765:AC765))-COLUMN($O765:AC765),1,1)))*IF($J794=0,$H794,IF(AND(AC$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AD201,N(OFFSET($O765:AD765,0,MAX(COLUMN($O765:AD765))-COLUMN($O765:AD765),1,1)))*IF($J794=0,$H794,IF(AND(AD$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AE201,N(OFFSET($O765:AE765,0,MAX(COLUMN($O765:AE765))-COLUMN($O765:AE765),1,1)))*IF($J794=0,$H794,IF(AND(AE$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AF201,N(OFFSET($O765:AF765,0,MAX(COLUMN($O765:AF765))-COLUMN($O765:AF765),1,1)))*IF($J794=0,$H794,IF(AND(AF$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AG201,N(OFFSET($O765:AG765,0,MAX(COLUMN($O765:AG765))-COLUMN($O765:AG765),1,1)))*IF($J794=0,$H794,IF(AND(AG$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AH201,N(OFFSET($O765:AH765,0,MAX(COLUMN($O765:AH765))-COLUMN($O765:AH765),1,1)))*IF($J794=0,$H794,IF(AND(AH$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AI201,N(OFFSET($O765:AI765,0,MAX(COLUMN($O765:AI765))-COLUMN($O765:AI765),1,1)))*IF($J794=0,$H794,IF(AND(AI$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AJ201,N(OFFSET($O765:AJ765,0,MAX(COLUMN($O765:AJ765))-COLUMN($O765:AJ765),1,1)))*IF($J794=0,$H794,IF(AND(AJ$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AK201,N(OFFSET($O765:AK765,0,MAX(COLUMN($O765:AK765))-COLUMN($O765:AK765),1,1)))*IF($J794=0,$H794,IF(AND(AK$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AL201,N(OFFSET($O765:AL765,0,MAX(COLUMN($O765:AL765))-COLUMN($O765:AL765),1,1)))*IF($J794=0,$H794,IF(AND(AL$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AM201,N(OFFSET($O765:AM765,0,MAX(COLUMN($O765:AM765))-COLUMN($O765:AM765),1,1)))*IF($J794=0,$H794,IF(AND(AM$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AN201,N(OFFSET($O765:AN765,0,MAX(COLUMN($O765:AN765))-COLUMN($O765:AN765),1,1)))*IF($J794=0,$H794,IF(AND(AN$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AO201,N(OFFSET($O765:AO765,0,MAX(COLUMN($O765:AO765))-COLUMN($O765:AO765),1,1)))*IF($J794=0,$H794,IF(AND(AO$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AP201,N(OFFSET($O765:AP765,0,MAX(COLUMN($O765:AP765))-COLUMN($O765:AP765),1,1)))*IF($J794=0,$H794,IF(AND(AP$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AQ201,N(OFFSET($O765:AQ765,0,MAX(COLUMN($O765:AQ765))-COLUMN($O765:AQ765),1,1)))*IF($J794=0,$H794,IF(AND(AQ$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AR201,N(OFFSET($O765:AR765,0,MAX(COLUMN($O765:AR765))-COLUMN($O765:AR765),1,1)))*IF($J794=0,$H794,IF(AND(AR$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AS201,N(OFFSET($O765:AS765,0,MAX(COLUMN($O765:AS765))-COLUMN($O765:AS765),1,1)))*IF($J794=0,$H794,IF(AND(AS$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AT201,N(OFFSET($O765:AT765,0,MAX(COLUMN($O765:AT765))-COLUMN($O765:AT765),1,1)))*IF($J794=0,$H794,IF(AND(AT$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AU201,N(OFFSET($O765:AU765,0,MAX(COLUMN($O765:AU765))-COLUMN($O765:AU765),1,1)))*IF($J794=0,$H794,IF(AND(AU$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AV201,N(OFFSET($O765:AV765,0,MAX(COLUMN($O765:AV765))-COLUMN($O765:AV765),1,1)))*IF($J794=0,$H794,IF(AND(AV$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AW201,N(OFFSET($O765:AW765,0,MAX(COLUMN($O765:AW765))-COLUMN($O765:AW765),1,1)))*IF($J794=0,$H794,IF(AND(AW$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AX201,N(OFFSET($O765:AX765,0,MAX(COLUMN($O765:AX765))-COLUMN($O765:AX765),1,1)))*IF($J794=0,$H794,IF(AND(AX$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AY201,N(OFFSET($O765:AY765,0,MAX(COLUMN($O765:AY765))-COLUMN($O765:AY765),1,1)))*IF($J794=0,$H794,IF(AND(AY$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AZ201,N(OFFSET($O765:AZ765,0,MAX(COLUMN($O765:AZ765))-COLUMN($O765:AZ765),1,1)))*IF($J794=0,$H794,IF(AND(AZ$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BA201,N(OFFSET($O765:BA765,0,MAX(COLUMN($O765:BA765))-COLUMN($O765:BA765),1,1)))*IF($J794=0,$H794,IF(AND(BA$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BB201,N(OFFSET($O765:BB765,0,MAX(COLUMN($O765:BB765))-COLUMN($O765:BB765),1,1)))*IF($J794=0,$H794,IF(AND(BB$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BC201,N(OFFSET($O765:BC765,0,MAX(COLUMN($O765:BC765))-COLUMN($O765:BC765),1,1)))*IF($J794=0,$H794,IF(AND(BC$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BD201,N(OFFSET($O765:BD765,0,MAX(COLUMN($O765:BD765))-COLUMN($O765:BD765),1,1)))*IF($J794=0,$H794,IF(AND(BD$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BE201,N(OFFSET($O765:BE765,0,MAX(COLUMN($O765:BE765))-COLUMN($O765:BE765),1,1)))*IF($J794=0,$H794,IF(AND(BE$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BF201,N(OFFSET($O765:BF765,0,MAX(COLUMN($O765:BF765))-COLUMN($O765:BF765),1,1)))*IF($J794=0,$H794,IF(AND(BF$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BG201,N(OFFSET($O765:BG765,0,MAX(COLUMN($O765:BG765))-COLUMN($O765:BG765),1,1)))*IF($J794=0,$H794,IF(AND(BG$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BH201,N(OFFSET($O765:BH765,0,MAX(COLUMN($O765:BH765))-COLUMN($O765:BH765),1,1)))*IF($J794=0,$H794,IF(AND(BH$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BI201,N(OFFSET($O765:BI765,0,MAX(COLUMN($O765:BI765))-COLUMN($O765:BI765),1,1)))*IF($J794=0,$H794,IF(AND(BI$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BJ201,N(OFFSET($O765:BJ765,0,MAX(COLUMN($O765:BJ765))-COLUMN($O765:BJ765),1,1)))*IF($J794=0,$H794,IF(AND(BJ$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BK201,N(OFFSET($O765:BK765,0,MAX(COLUMN($O765:BK765))-COLUMN($O765:BK765),1,1)))*IF($J794=0,$H794,IF(AND(BK$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BL201,N(OFFSET($O765:BL765,0,MAX(COLUMN($O765:BL765))-COLUMN($O765:BL765),1,1)))*IF($J794=0,$H794,IF(AND(BL$10<$I794,$J794=1),$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BM201,N(OFFSET($O765:BM765,0,MAX(COLUMN($O765:BM765))-COLUMN($O765:BM765),1,1)))*IF($J794=0,$H794,IF(AND(BM$10<$I794,$J794=1),$H794,1))","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!O31","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H31)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O202:O202,N(OFFSET($O766:O766,0,MAX(COLUMN($O766:O766))-COLUMN($O766:O766),1,1)))*IF($J795=0,$H795,IF(AND(O$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:P202,N(OFFSET($O766:P766,0,MAX(COLUMN($O766:P766))-COLUMN($O766:P766),1,1)))*IF($J795=0,$H795,IF(AND(P$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Q202,N(OFFSET($O766:Q766,0,MAX(COLUMN($O766:Q766))-COLUMN($O766:Q766),1,1)))*IF($J795=0,$H795,IF(AND(Q$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:R202,N(OFFSET($O766:R766,0,MAX(COLUMN($O766:R766))-COLUMN($O766:R766),1,1)))*IF($J795=0,$H795,IF(AND(R$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:S202,N(OFFSET($O766:S766,0,MAX(COLUMN($O766:S766))-COLUMN($O766:S766),1,1)))*IF($J795=0,$H795,IF(AND(S$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:T202,N(OFFSET($O766:T766,0,MAX(COLUMN($O766:T766))-COLUMN($O766:T766),1,1)))*IF($J795=0,$H795,IF(AND(T$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:U202,N(OFFSET($O766:U766,0,MAX(COLUMN($O766:U766))-COLUMN($O766:U766),1,1)))*IF($J795=0,$H795,IF(AND(U$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:V202,N(OFFSET($O766:V766,0,MAX(COLUMN($O766:V766))-COLUMN($O766:V766),1,1)))*IF($J795=0,$H795,IF(AND(V$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:W202,N(OFFSET($O766:W766,0,MAX(COLUMN($O766:W766))-COLUMN($O766:W766),1,1)))*IF($J795=0,$H795,IF(AND(W$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:X202,N(OFFSET($O766:X766,0,MAX(COLUMN($O766:X766))-COLUMN($O766:X766),1,1)))*IF($J795=0,$H795,IF(AND(X$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Y202,N(OFFSET($O766:Y766,0,MAX(COLUMN($O766:Y766))-COLUMN($O766:Y766),1,1)))*IF($J795=0,$H795,IF(AND(Y$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Z202,N(OFFSET($O766:Z766,0,MAX(COLUMN($O766:Z766))-COLUMN($O766:Z766),1,1)))*IF($J795=0,$H795,IF(AND(Z$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AA202,N(OFFSET($O766:AA766,0,MAX(COLUMN($O766:AA766))-COLUMN($O766:AA766),1,1)))*IF($J795=0,$H795,IF(AND(AA$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AB202,N(OFFSET($O766:AB766,0,MAX(COLUMN($O766:AB766))-COLUMN($O766:AB766),1,1)))*IF($J795=0,$H795,IF(AND(AB$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AC202,N(OFFSET($O766:AC766,0,MAX(COLUMN($O766:AC766))-COLUMN($O766:AC766),1,1)))*IF($J795=0,$H795,IF(AND(AC$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AD202,N(OFFSET($O766:AD766,0,MAX(COLUMN($O766:AD766))-COLUMN($O766:AD766),1,1)))*IF($J795=0,$H795,IF(AND(AD$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AE202,N(OFFSET($O766:AE766,0,MAX(COLUMN($O766:AE766))-COLUMN($O766:AE766),1,1)))*IF($J795=0,$H795,IF(AND(AE$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AF202,N(OFFSET($O766:AF766,0,MAX(COLUMN($O766:AF766))-COLUMN($O766:AF766),1,1)))*IF($J795=0,$H795,IF(AND(AF$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AG202,N(OFFSET($O766:AG766,0,MAX(COLUMN($O766:AG766))-COLUMN($O766:AG766),1,1)))*IF($J795=0,$H795,IF(AND(AG$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AH202,N(OFFSET($O766:AH766,0,MAX(COLUMN($O766:AH766))-COLUMN($O766:AH766),1,1)))*IF($J795=0,$H795,IF(AND(AH$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AI202,N(OFFSET($O766:AI766,0,MAX(COLUMN($O766:AI766))-COLUMN($O766:AI766),1,1)))*IF($J795=0,$H795,IF(AND(AI$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AJ202,N(OFFSET($O766:AJ766,0,MAX(COLUMN($O766:AJ766))-COLUMN($O766:AJ766),1,1)))*IF($J795=0,$H795,IF(AND(AJ$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AK202,N(OFFSET($O766:AK766,0,MAX(COLUMN($O766:AK766))-COLUMN($O766:AK766),1,1)))*IF($J795=0,$H795,IF(AND(AK$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AL202,N(OFFSET($O766:AL766,0,MAX(COLUMN($O766:AL766))-COLUMN($O766:AL766),1,1)))*IF($J795=0,$H795,IF(AND(AL$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AM202,N(OFFSET($O766:AM766,0,MAX(COLUMN($O766:AM766))-COLUMN($O766:AM766),1,1)))*IF($J795=0,$H795,IF(AND(AM$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AN202,N(OFFSET($O766:AN766,0,MAX(COLUMN($O766:AN766))-COLUMN($O766:AN766),1,1)))*IF($J795=0,$H795,IF(AND(AN$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AO202,N(OFFSET($O766:AO766,0,MAX(COLUMN($O766:AO766))-COLUMN($O766:AO766),1,1)))*IF($J795=0,$H795,IF(AND(AO$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AP202,N(OFFSET($O766:AP766,0,MAX(COLUMN($O766:AP766))-COLUMN($O766:AP766),1,1)))*IF($J795=0,$H795,IF(AND(AP$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AQ202,N(OFFSET($O766:AQ766,0,MAX(COLUMN($O766:AQ766))-COLUMN($O766:AQ766),1,1)))*IF($J795=0,$H795,IF(AND(AQ$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AR202,N(OFFSET($O766:AR766,0,MAX(COLUMN($O766:AR766))-COLUMN($O766:AR766),1,1)))*IF($J795=0,$H795,IF(AND(AR$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AS202,N(OFFSET($O766:AS766,0,MAX(COLUMN($O766:AS766))-COLUMN($O766:AS766),1,1)))*IF($J795=0,$H795,IF(AND(AS$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AT202,N(OFFSET($O766:AT766,0,MAX(COLUMN($O766:AT766))-COLUMN($O766:AT766),1,1)))*IF($J795=0,$H795,IF(AND(AT$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AU202,N(OFFSET($O766:AU766,0,MAX(COLUMN($O766:AU766))-COLUMN($O766:AU766),1,1)))*IF($J795=0,$H795,IF(AND(AU$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AV202,N(OFFSET($O766:AV766,0,MAX(COLUMN($O766:AV766))-COLUMN($O766:AV766),1,1)))*IF($J795=0,$H795,IF(AND(AV$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AW202,N(OFFSET($O766:AW766,0,MAX(COLUMN($O766:AW766))-COLUMN($O766:AW766),1,1)))*IF($J795=0,$H795,IF(AND(AW$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AX202,N(OFFSET($O766:AX766,0,MAX(COLUMN($O766:AX766))-COLUMN($O766:AX766),1,1)))*IF($J795=0,$H795,IF(AND(AX$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AY202,N(OFFSET($O766:AY766,0,MAX(COLUMN($O766:AY766))-COLUMN($O766:AY766),1,1)))*IF($J795=0,$H795,IF(AND(AY$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AZ202,N(OFFSET($O766:AZ766,0,MAX(COLUMN($O766:AZ766))-COLUMN($O766:AZ766),1,1)))*IF($J795=0,$H795,IF(AND(AZ$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BA202,N(OFFSET($O766:BA766,0,MAX(COLUMN($O766:BA766))-COLUMN($O766:BA766),1,1)))*IF($J795=0,$H795,IF(AND(BA$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BB202,N(OFFSET($O766:BB766,0,MAX(COLUMN($O766:BB766))-COLUMN($O766:BB766),1,1)))*IF($J795=0,$H795,IF(AND(BB$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BC202,N(OFFSET($O766:BC766,0,MAX(COLUMN($O766:BC766))-COLUMN($O766:BC766),1,1)))*IF($J795=0,$H795,IF(AND(BC$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BD202,N(OFFSET($O766:BD766,0,MAX(COLUMN($O766:BD766))-COLUMN($O766:BD766),1,1)))*IF($J795=0,$H795,IF(AND(BD$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BE202,N(OFFSET($O766:BE766,0,MAX(COLUMN($O766:BE766))-COLUMN($O766:BE766),1,1)))*IF($J795=0,$H795,IF(AND(BE$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BF202,N(OFFSET($O766:BF766,0,MAX(COLUMN($O766:BF766))-COLUMN($O766:BF766),1,1)))*IF($J795=0,$H795,IF(AND(BF$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BG202,N(OFFSET($O766:BG766,0,MAX(COLUMN($O766:BG766))-COLUMN($O766:BG766),1,1)))*IF($J795=0,$H795,IF(AND(BG$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BH202,N(OFFSET($O766:BH766,0,MAX(COLUMN($O766:BH766))-COLUMN($O766:BH766),1,1)))*IF($J795=0,$H795,IF(AND(BH$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BI202,N(OFFSET($O766:BI766,0,MAX(COLUMN($O766:BI766))-COLUMN($O766:BI766),1,1)))*IF($J795=0,$H795,IF(AND(BI$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BJ202,N(OFFSET($O766:BJ766,0,MAX(COLUMN($O766:BJ766))-COLUMN($O766:BJ766),1,1)))*IF($J795=0,$H795,IF(AND(BJ$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BK202,N(OFFSET($O766:BK766,0,MAX(COLUMN($O766:BK766))-COLUMN($O766:BK766),1,1)))*IF($J795=0,$H795,IF(AND(BK$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BL202,N(OFFSET($O766:BL766,0,MAX(COLUMN($O766:BL766))-COLUMN($O766:BL766),1,1)))*IF($J795=0,$H795,IF(AND(BL$10<$I795,$J795=1),$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BM202,N(OFFSET($O766:BM766,0,MAX(COLUMN($O766:BM766))-COLUMN($O766:BM766),1,1)))*IF($J795=0,$H795,IF(AND(BM$10<$I795,$J795=1),$H795,1))","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!O32","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H32)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O203:O203,N(OFFSET($O767:O767,0,MAX(COLUMN($O767:O767))-COLUMN($O767:O767),1,1)))*IF($J796=0,$H796,IF(AND(O$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:P203,N(OFFSET($O767:P767,0,MAX(COLUMN($O767:P767))-COLUMN($O767:P767),1,1)))*IF($J796=0,$H796,IF(AND(P$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:Q203,N(OFFSET($O767:Q767,0,MAX(COLUMN($O767:Q767))-COLUMN($O767:Q767),1,1)))*IF($J796=0,$H796,IF(AND(Q$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:R203,N(OFFSET($O767:R767,0,MAX(COLUMN($O767:R767))-COLUMN($O767:R767),1,1)))*IF($J796=0,$H796,IF(AND(R$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:S203,N(OFFSET($O767:S767,0,MAX(COLUMN($O767:S767))-COLUMN($O767:S767),1,1)))*IF($J796=0,$H796,IF(AND(S$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:T203,N(OFFSET($O767:T767,0,MAX(COLUMN($O767:T767))-COLUMN($O767:T767),1,1)))*IF($J796=0,$H796,IF(AND(T$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:U203,N(OFFSET($O767:U767,0,MAX(COLUMN($O767:U767))-COLUMN($O767:U767),1,1)))*IF($J796=0,$H796,IF(AND(U$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:V203,N(OFFSET($O767:V767,0,MAX(COLUMN($O767:V767))-COLUMN($O767:V767),1,1)))*IF($J796=0,$H796,IF(AND(V$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:W203,N(OFFSET($O767:W767,0,MAX(COLUMN($O767:W767))-COLUMN($O767:W767),1,1)))*IF($J796=0,$H796,IF(AND(W$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:X203,N(OFFSET($O767:X767,0,MAX(COLUMN($O767:X767))-COLUMN($O767:X767),1,1)))*IF($J796=0,$H796,IF(AND(X$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:Y203,N(OFFSET($O767:Y767,0,MAX(COLUMN($O767:Y767))-COLUMN($O767:Y767),1,1)))*IF($J796=0,$H796,IF(AND(Y$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:Z203,N(OFFSET($O767:Z767,0,MAX(COLUMN($O767:Z767))-COLUMN($O767:Z767),1,1)))*IF($J796=0,$H796,IF(AND(Z$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AA203,N(OFFSET($O767:AA767,0,MAX(COLUMN($O767:AA767))-COLUMN($O767:AA767),1,1)))*IF($J796=0,$H796,IF(AND(AA$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AB203,N(OFFSET($O767:AB767,0,MAX(COLUMN($O767:AB767))-COLUMN($O767:AB767),1,1)))*IF($J796=0,$H796,IF(AND(AB$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AC203,N(OFFSET($O767:AC767,0,MAX(COLUMN($O767:AC767))-COLUMN($O767:AC767),1,1)))*IF($J796=0,$H796,IF(AND(AC$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AD203,N(OFFSET($O767:AD767,0,MAX(COLUMN($O767:AD767))-COLUMN($O767:AD767),1,1)))*IF($J796=0,$H796,IF(AND(AD$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AE203,N(OFFSET($O767:AE767,0,MAX(COLUMN($O767:AE767))-COLUMN($O767:AE767),1,1)))*IF($J796=0,$H796,IF(AND(AE$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AF203,N(OFFSET($O767:AF767,0,MAX(COLUMN($O767:AF767))-COLUMN($O767:AF767),1,1)))*IF($J796=0,$H796,IF(AND(AF$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AG203,N(OFFSET($O767:AG767,0,MAX(COLUMN($O767:AG767))-COLUMN($O767:AG767),1,1)))*IF($J796=0,$H796,IF(AND(AG$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AH203,N(OFFSET($O767:AH767,0,MAX(COLUMN($O767:AH767))-COLUMN($O767:AH767),1,1)))*IF($J796=0,$H796,IF(AND(AH$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AI203,N(OFFSET($O767:AI767,0,MAX(COLUMN($O767:AI767))-COLUMN($O767:AI767),1,1)))*IF($J796=0,$H796,IF(AND(AI$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AJ203,N(OFFSET($O767:AJ767,0,MAX(COLUMN($O767:AJ767))-COLUMN($O767:AJ767),1,1)))*IF($J796=0,$H796,IF(AND(AJ$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AK203,N(OFFSET($O767:AK767,0,MAX(COLUMN($O767:AK767))-COLUMN($O767:AK767),1,1)))*IF($J796=0,$H796,IF(AND(AK$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AL203,N(OFFSET($O767:AL767,0,MAX(COLUMN($O767:AL767))-COLUMN($O767:AL767),1,1)))*IF($J796=0,$H796,IF(AND(AL$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AM203,N(OFFSET($O767:AM767,0,MAX(COLUMN($O767:AM767))-COLUMN($O767:AM767),1,1)))*IF($J796=0,$H796,IF(AND(AM$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AN203,N(OFFSET($O767:AN767,0,MAX(COLUMN($O767:AN767))-COLUMN($O767:AN767),1,1)))*IF($J796=0,$H796,IF(AND(AN$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AO203,N(OFFSET($O767:AO767,0,MAX(COLUMN($O767:AO767))-COLUMN($O767:AO767),1,1)))*IF($J796=0,$H796,IF(AND(AO$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AP203,N(OFFSET($O767:AP767,0,MAX(COLUMN($O767:AP767))-COLUMN($O767:AP767),1,1)))*IF($J796=0,$H796,IF(AND(AP$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AQ203,N(OFFSET($O767:AQ767,0,MAX(COLUMN($O767:AQ767))-COLUMN($O767:AQ767),1,1)))*IF($J796=0,$H796,IF(AND(AQ$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AR203,N(OFFSET($O767:AR767,0,MAX(COLUMN($O767:AR767))-COLUMN($O767:AR767),1,1)))*IF($J796=0,$H796,IF(AND(AR$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AS203,N(OFFSET($O767:AS767,0,MAX(COLUMN($O767:AS767))-COLUMN($O767:AS767),1,1)))*IF($J796=0,$H796,IF(AND(AS$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AT203,N(OFFSET($O767:AT767,0,MAX(COLUMN($O767:AT767))-COLUMN($O767:AT767),1,1)))*IF($J796=0,$H796,IF(AND(AT$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AU203,N(OFFSET($O767:AU767,0,MAX(COLUMN($O767:AU767))-COLUMN($O767:AU767),1,1)))*IF($J796=0,$H796,IF(AND(AU$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AV203,N(OFFSET($O767:AV767,0,MAX(COLUMN($O767:AV767))-COLUMN($O767:AV767),1,1)))*IF($J796=0,$H796,IF(AND(AV$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AW203,N(OFFSET($O767:AW767,0,MAX(COLUMN($O767:AW767))-COLUMN($O767:AW767),1,1)))*IF($J796=0,$H796,IF(AND(AW$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AX203,N(OFFSET($O767:AX767,0,MAX(COLUMN($O767:AX767))-COLUMN($O767:AX767),1,1)))*IF($J796=0,$H796,IF(AND(AX$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AY203,N(OFFSET($O767:AY767,0,MAX(COLUMN($O767:AY767))-COLUMN($O767:AY767),1,1)))*IF($J796=0,$H796,IF(AND(AY$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:AZ203,N(OFFSET($O767:AZ767,0,MAX(COLUMN($O767:AZ767))-COLUMN($O767:AZ767),1,1)))*IF($J796=0,$H796,IF(AND(AZ$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BA203,N(OFFSET($O767:BA767,0,MAX(COLUMN($O767:BA767))-COLUMN($O767:BA767),1,1)))*IF($J796=0,$H796,IF(AND(BA$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BB203,N(OFFSET($O767:BB767,0,MAX(COLUMN($O767:BB767))-COLUMN($O767:BB767),1,1)))*IF($J796=0,$H796,IF(AND(BB$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BC203,N(OFFSET($O767:BC767,0,MAX(COLUMN($O767:BC767))-COLUMN($O767:BC767),1,1)))*IF($J796=0,$H796,IF(AND(BC$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BD203,N(OFFSET($O767:BD767,0,MAX(COLUMN($O767:BD767))-COLUMN($O767:BD767),1,1)))*IF($J796=0,$H796,IF(AND(BD$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BE203,N(OFFSET($O767:BE767,0,MAX(COLUMN($O767:BE767))-COLUMN($O767:BE767),1,1)))*IF($J796=0,$H796,IF(AND(BE$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BF203,N(OFFSET($O767:BF767,0,MAX(COLUMN($O767:BF767))-COLUMN($O767:BF767),1,1)))*IF($J796=0,$H796,IF(AND(BF$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BG203,N(OFFSET($O767:BG767,0,MAX(COLUMN($O767:BG767))-COLUMN($O767:BG767),1,1)))*IF($J796=0,$H796,IF(AND(BG$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BH203,N(OFFSET($O767:BH767,0,MAX(COLUMN($O767:BH767))-COLUMN($O767:BH767),1,1)))*IF($J796=0,$H796,IF(AND(BH$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BI203,N(OFFSET($O767:BI767,0,MAX(COLUMN($O767:BI767))-COLUMN($O767:BI767),1,1)))*IF($J796=0,$H796,IF(AND(BI$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BJ203,N(OFFSET($O767:BJ767,0,MAX(COLUMN($O767:BJ767))-COLUMN($O767:BJ767),1,1)))*IF($J796=0,$H796,IF(AND(BJ$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BK203,N(OFFSET($O767:BK767,0,MAX(COLUMN($O767:BK767))-COLUMN($O767:BK767),1,1)))*IF($J796=0,$H796,IF(AND(BK$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BL203,N(OFFSET($O767:BL767,0,MAX(COLUMN($O767:BL767))-COLUMN($O767:BL767),1,1)))*IF($J796=0,$H796,IF(AND(BL$10<$I796,$J796=1),$H796,1))","v":0},{"$f":"SUMPRODUCT($O203:BM203,N(OFFSET($O767:BM767,0,MAX(COLUMN($O767:BM767))-COLUMN($O767:BM767),1,1)))*IF($J796=0,$H796,IF(AND(BM$10<$I796,$J796=1),$H796,1))","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!O33","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H33)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O204:O204,N(OFFSET($O768:O768,0,MAX(COLUMN($O768:O768))-COLUMN($O768:O768),1,1)))*IF($J797=0,$H797,IF(AND(O$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:P204,N(OFFSET($O768:P768,0,MAX(COLUMN($O768:P768))-COLUMN($O768:P768),1,1)))*IF($J797=0,$H797,IF(AND(P$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:Q204,N(OFFSET($O768:Q768,0,MAX(COLUMN($O768:Q768))-COLUMN($O768:Q768),1,1)))*IF($J797=0,$H797,IF(AND(Q$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:R204,N(OFFSET($O768:R768,0,MAX(COLUMN($O768:R768))-COLUMN($O768:R768),1,1)))*IF($J797=0,$H797,IF(AND(R$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:S204,N(OFFSET($O768:S768,0,MAX(COLUMN($O768:S768))-COLUMN($O768:S768),1,1)))*IF($J797=0,$H797,IF(AND(S$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:T204,N(OFFSET($O768:T768,0,MAX(COLUMN($O768:T768))-COLUMN($O768:T768),1,1)))*IF($J797=0,$H797,IF(AND(T$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:U204,N(OFFSET($O768:U768,0,MAX(COLUMN($O768:U768))-COLUMN($O768:U768),1,1)))*IF($J797=0,$H797,IF(AND(U$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:V204,N(OFFSET($O768:V768,0,MAX(COLUMN($O768:V768))-COLUMN($O768:V768),1,1)))*IF($J797=0,$H797,IF(AND(V$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:W204,N(OFFSET($O768:W768,0,MAX(COLUMN($O768:W768))-COLUMN($O768:W768),1,1)))*IF($J797=0,$H797,IF(AND(W$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:X204,N(OFFSET($O768:X768,0,MAX(COLUMN($O768:X768))-COLUMN($O768:X768),1,1)))*IF($J797=0,$H797,IF(AND(X$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:Y204,N(OFFSET($O768:Y768,0,MAX(COLUMN($O768:Y768))-COLUMN($O768:Y768),1,1)))*IF($J797=0,$H797,IF(AND(Y$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:Z204,N(OFFSET($O768:Z768,0,MAX(COLUMN($O768:Z768))-COLUMN($O768:Z768),1,1)))*IF($J797=0,$H797,IF(AND(Z$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AA204,N(OFFSET($O768:AA768,0,MAX(COLUMN($O768:AA768))-COLUMN($O768:AA768),1,1)))*IF($J797=0,$H797,IF(AND(AA$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AB204,N(OFFSET($O768:AB768,0,MAX(COLUMN($O768:AB768))-COLUMN($O768:AB768),1,1)))*IF($J797=0,$H797,IF(AND(AB$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AC204,N(OFFSET($O768:AC768,0,MAX(COLUMN($O768:AC768))-COLUMN($O768:AC768),1,1)))*IF($J797=0,$H797,IF(AND(AC$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AD204,N(OFFSET($O768:AD768,0,MAX(COLUMN($O768:AD768))-COLUMN($O768:AD768),1,1)))*IF($J797=0,$H797,IF(AND(AD$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AE204,N(OFFSET($O768:AE768,0,MAX(COLUMN($O768:AE768))-COLUMN($O768:AE768),1,1)))*IF($J797=0,$H797,IF(AND(AE$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AF204,N(OFFSET($O768:AF768,0,MAX(COLUMN($O768:AF768))-COLUMN($O768:AF768),1,1)))*IF($J797=0,$H797,IF(AND(AF$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AG204,N(OFFSET($O768:AG768,0,MAX(COLUMN($O768:AG768))-COLUMN($O768:AG768),1,1)))*IF($J797=0,$H797,IF(AND(AG$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AH204,N(OFFSET($O768:AH768,0,MAX(COLUMN($O768:AH768))-COLUMN($O768:AH768),1,1)))*IF($J797=0,$H797,IF(AND(AH$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AI204,N(OFFSET($O768:AI768,0,MAX(COLUMN($O768:AI768))-COLUMN($O768:AI768),1,1)))*IF($J797=0,$H797,IF(AND(AI$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AJ204,N(OFFSET($O768:AJ768,0,MAX(COLUMN($O768:AJ768))-COLUMN($O768:AJ768),1,1)))*IF($J797=0,$H797,IF(AND(AJ$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AK204,N(OFFSET($O768:AK768,0,MAX(COLUMN($O768:AK768))-COLUMN($O768:AK768),1,1)))*IF($J797=0,$H797,IF(AND(AK$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AL204,N(OFFSET($O768:AL768,0,MAX(COLUMN($O768:AL768))-COLUMN($O768:AL768),1,1)))*IF($J797=0,$H797,IF(AND(AL$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AM204,N(OFFSET($O768:AM768,0,MAX(COLUMN($O768:AM768))-COLUMN($O768:AM768),1,1)))*IF($J797=0,$H797,IF(AND(AM$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AN204,N(OFFSET($O768:AN768,0,MAX(COLUMN($O768:AN768))-COLUMN($O768:AN768),1,1)))*IF($J797=0,$H797,IF(AND(AN$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AO204,N(OFFSET($O768:AO768,0,MAX(COLUMN($O768:AO768))-COLUMN($O768:AO768),1,1)))*IF($J797=0,$H797,IF(AND(AO$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AP204,N(OFFSET($O768:AP768,0,MAX(COLUMN($O768:AP768))-COLUMN($O768:AP768),1,1)))*IF($J797=0,$H797,IF(AND(AP$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AQ204,N(OFFSET($O768:AQ768,0,MAX(COLUMN($O768:AQ768))-COLUMN($O768:AQ768),1,1)))*IF($J797=0,$H797,IF(AND(AQ$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AR204,N(OFFSET($O768:AR768,0,MAX(COLUMN($O768:AR768))-COLUMN($O768:AR768),1,1)))*IF($J797=0,$H797,IF(AND(AR$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AS204,N(OFFSET($O768:AS768,0,MAX(COLUMN($O768:AS768))-COLUMN($O768:AS768),1,1)))*IF($J797=0,$H797,IF(AND(AS$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AT204,N(OFFSET($O768:AT768,0,MAX(COLUMN($O768:AT768))-COLUMN($O768:AT768),1,1)))*IF($J797=0,$H797,IF(AND(AT$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AU204,N(OFFSET($O768:AU768,0,MAX(COLUMN($O768:AU768))-COLUMN($O768:AU768),1,1)))*IF($J797=0,$H797,IF(AND(AU$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AV204,N(OFFSET($O768:AV768,0,MAX(COLUMN($O768:AV768))-COLUMN($O768:AV768),1,1)))*IF($J797=0,$H797,IF(AND(AV$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AW204,N(OFFSET($O768:AW768,0,MAX(COLUMN($O768:AW768))-COLUMN($O768:AW768),1,1)))*IF($J797=0,$H797,IF(AND(AW$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AX204,N(OFFSET($O768:AX768,0,MAX(COLUMN($O768:AX768))-COLUMN($O768:AX768),1,1)))*IF($J797=0,$H797,IF(AND(AX$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AY204,N(OFFSET($O768:AY768,0,MAX(COLUMN($O768:AY768))-COLUMN($O768:AY768),1,1)))*IF($J797=0,$H797,IF(AND(AY$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:AZ204,N(OFFSET($O768:AZ768,0,MAX(COLUMN($O768:AZ768))-COLUMN($O768:AZ768),1,1)))*IF($J797=0,$H797,IF(AND(AZ$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BA204,N(OFFSET($O768:BA768,0,MAX(COLUMN($O768:BA768))-COLUMN($O768:BA768),1,1)))*IF($J797=0,$H797,IF(AND(BA$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BB204,N(OFFSET($O768:BB768,0,MAX(COLUMN($O768:BB768))-COLUMN($O768:BB768),1,1)))*IF($J797=0,$H797,IF(AND(BB$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BC204,N(OFFSET($O768:BC768,0,MAX(COLUMN($O768:BC768))-COLUMN($O768:BC768),1,1)))*IF($J797=0,$H797,IF(AND(BC$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BD204,N(OFFSET($O768:BD768,0,MAX(COLUMN($O768:BD768))-COLUMN($O768:BD768),1,1)))*IF($J797=0,$H797,IF(AND(BD$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BE204,N(OFFSET($O768:BE768,0,MAX(COLUMN($O768:BE768))-COLUMN($O768:BE768),1,1)))*IF($J797=0,$H797,IF(AND(BE$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BF204,N(OFFSET($O768:BF768,0,MAX(COLUMN($O768:BF768))-COLUMN($O768:BF768),1,1)))*IF($J797=0,$H797,IF(AND(BF$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BG204,N(OFFSET($O768:BG768,0,MAX(COLUMN($O768:BG768))-COLUMN($O768:BG768),1,1)))*IF($J797=0,$H797,IF(AND(BG$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BH204,N(OFFSET($O768:BH768,0,MAX(COLUMN($O768:BH768))-COLUMN($O768:BH768),1,1)))*IF($J797=0,$H797,IF(AND(BH$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BI204,N(OFFSET($O768:BI768,0,MAX(COLUMN($O768:BI768))-COLUMN($O768:BI768),1,1)))*IF($J797=0,$H797,IF(AND(BI$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BJ204,N(OFFSET($O768:BJ768,0,MAX(COLUMN($O768:BJ768))-COLUMN($O768:BJ768),1,1)))*IF($J797=0,$H797,IF(AND(BJ$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BK204,N(OFFSET($O768:BK768,0,MAX(COLUMN($O768:BK768))-COLUMN($O768:BK768),1,1)))*IF($J797=0,$H797,IF(AND(BK$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BL204,N(OFFSET($O768:BL768,0,MAX(COLUMN($O768:BL768))-COLUMN($O768:BL768),1,1)))*IF($J797=0,$H797,IF(AND(BL$10<$I797,$J797=1),$H797,1))","v":0},{"$f":"SUMPRODUCT($O204:BM204,N(OFFSET($O768:BM768,0,MAX(COLUMN($O768:BM768))-COLUMN($O768:BM768),1,1)))*IF($J797=0,$H797,IF(AND(BM$10<$I797,$J797=1),$H797,1))","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!O34","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H34)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O205:O205,N(OFFSET($O769:O769,0,MAX(COLUMN($O769:O769))-COLUMN($O769:O769),1,1)))*IF($J798=0,$H798,IF(AND(O$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:P205,N(OFFSET($O769:P769,0,MAX(COLUMN($O769:P769))-COLUMN($O769:P769),1,1)))*IF($J798=0,$H798,IF(AND(P$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:Q205,N(OFFSET($O769:Q769,0,MAX(COLUMN($O769:Q769))-COLUMN($O769:Q769),1,1)))*IF($J798=0,$H798,IF(AND(Q$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:R205,N(OFFSET($O769:R769,0,MAX(COLUMN($O769:R769))-COLUMN($O769:R769),1,1)))*IF($J798=0,$H798,IF(AND(R$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:S205,N(OFFSET($O769:S769,0,MAX(COLUMN($O769:S769))-COLUMN($O769:S769),1,1)))*IF($J798=0,$H798,IF(AND(S$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:T205,N(OFFSET($O769:T769,0,MAX(COLUMN($O769:T769))-COLUMN($O769:T769),1,1)))*IF($J798=0,$H798,IF(AND(T$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:U205,N(OFFSET($O769:U769,0,MAX(COLUMN($O769:U769))-COLUMN($O769:U769),1,1)))*IF($J798=0,$H798,IF(AND(U$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:V205,N(OFFSET($O769:V769,0,MAX(COLUMN($O769:V769))-COLUMN($O769:V769),1,1)))*IF($J798=0,$H798,IF(AND(V$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:W205,N(OFFSET($O769:W769,0,MAX(COLUMN($O769:W769))-COLUMN($O769:W769),1,1)))*IF($J798=0,$H798,IF(AND(W$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:X205,N(OFFSET($O769:X769,0,MAX(COLUMN($O769:X769))-COLUMN($O769:X769),1,1)))*IF($J798=0,$H798,IF(AND(X$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:Y205,N(OFFSET($O769:Y769,0,MAX(COLUMN($O769:Y769))-COLUMN($O769:Y769),1,1)))*IF($J798=0,$H798,IF(AND(Y$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:Z205,N(OFFSET($O769:Z769,0,MAX(COLUMN($O769:Z769))-COLUMN($O769:Z769),1,1)))*IF($J798=0,$H798,IF(AND(Z$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AA205,N(OFFSET($O769:AA769,0,MAX(COLUMN($O769:AA769))-COLUMN($O769:AA769),1,1)))*IF($J798=0,$H798,IF(AND(AA$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AB205,N(OFFSET($O769:AB769,0,MAX(COLUMN($O769:AB769))-COLUMN($O769:AB769),1,1)))*IF($J798=0,$H798,IF(AND(AB$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AC205,N(OFFSET($O769:AC769,0,MAX(COLUMN($O769:AC769))-COLUMN($O769:AC769),1,1)))*IF($J798=0,$H798,IF(AND(AC$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AD205,N(OFFSET($O769:AD769,0,MAX(COLUMN($O769:AD769))-COLUMN($O769:AD769),1,1)))*IF($J798=0,$H798,IF(AND(AD$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AE205,N(OFFSET($O769:AE769,0,MAX(COLUMN($O769:AE769))-COLUMN($O769:AE769),1,1)))*IF($J798=0,$H798,IF(AND(AE$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AF205,N(OFFSET($O769:AF769,0,MAX(COLUMN($O769:AF769))-COLUMN($O769:AF769),1,1)))*IF($J798=0,$H798,IF(AND(AF$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AG205,N(OFFSET($O769:AG769,0,MAX(COLUMN($O769:AG769))-COLUMN($O769:AG769),1,1)))*IF($J798=0,$H798,IF(AND(AG$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AH205,N(OFFSET($O769:AH769,0,MAX(COLUMN($O769:AH769))-COLUMN($O769:AH769),1,1)))*IF($J798=0,$H798,IF(AND(AH$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AI205,N(OFFSET($O769:AI769,0,MAX(COLUMN($O769:AI769))-COLUMN($O769:AI769),1,1)))*IF($J798=0,$H798,IF(AND(AI$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AJ205,N(OFFSET($O769:AJ769,0,MAX(COLUMN($O769:AJ769))-COLUMN($O769:AJ769),1,1)))*IF($J798=0,$H798,IF(AND(AJ$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AK205,N(OFFSET($O769:AK769,0,MAX(COLUMN($O769:AK769))-COLUMN($O769:AK769),1,1)))*IF($J798=0,$H798,IF(AND(AK$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AL205,N(OFFSET($O769:AL769,0,MAX(COLUMN($O769:AL769))-COLUMN($O769:AL769),1,1)))*IF($J798=0,$H798,IF(AND(AL$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AM205,N(OFFSET($O769:AM769,0,MAX(COLUMN($O769:AM769))-COLUMN($O769:AM769),1,1)))*IF($J798=0,$H798,IF(AND(AM$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AN205,N(OFFSET($O769:AN769,0,MAX(COLUMN($O769:AN769))-COLUMN($O769:AN769),1,1)))*IF($J798=0,$H798,IF(AND(AN$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AO205,N(OFFSET($O769:AO769,0,MAX(COLUMN($O769:AO769))-COLUMN($O769:AO769),1,1)))*IF($J798=0,$H798,IF(AND(AO$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AP205,N(OFFSET($O769:AP769,0,MAX(COLUMN($O769:AP769))-COLUMN($O769:AP769),1,1)))*IF($J798=0,$H798,IF(AND(AP$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AQ205,N(OFFSET($O769:AQ769,0,MAX(COLUMN($O769:AQ769))-COLUMN($O769:AQ769),1,1)))*IF($J798=0,$H798,IF(AND(AQ$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AR205,N(OFFSET($O769:AR769,0,MAX(COLUMN($O769:AR769))-COLUMN($O769:AR769),1,1)))*IF($J798=0,$H798,IF(AND(AR$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AS205,N(OFFSET($O769:AS769,0,MAX(COLUMN($O769:AS769))-COLUMN($O769:AS769),1,1)))*IF($J798=0,$H798,IF(AND(AS$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AT205,N(OFFSET($O769:AT769,0,MAX(COLUMN($O769:AT769))-COLUMN($O769:AT769),1,1)))*IF($J798=0,$H798,IF(AND(AT$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AU205,N(OFFSET($O769:AU769,0,MAX(COLUMN($O769:AU769))-COLUMN($O769:AU769),1,1)))*IF($J798=0,$H798,IF(AND(AU$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AV205,N(OFFSET($O769:AV769,0,MAX(COLUMN($O769:AV769))-COLUMN($O769:AV769),1,1)))*IF($J798=0,$H798,IF(AND(AV$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AW205,N(OFFSET($O769:AW769,0,MAX(COLUMN($O769:AW769))-COLUMN($O769:AW769),1,1)))*IF($J798=0,$H798,IF(AND(AW$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AX205,N(OFFSET($O769:AX769,0,MAX(COLUMN($O769:AX769))-COLUMN($O769:AX769),1,1)))*IF($J798=0,$H798,IF(AND(AX$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AY205,N(OFFSET($O769:AY769,0,MAX(COLUMN($O769:AY769))-COLUMN($O769:AY769),1,1)))*IF($J798=0,$H798,IF(AND(AY$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:AZ205,N(OFFSET($O769:AZ769,0,MAX(COLUMN($O769:AZ769))-COLUMN($O769:AZ769),1,1)))*IF($J798=0,$H798,IF(AND(AZ$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BA205,N(OFFSET($O769:BA769,0,MAX(COLUMN($O769:BA769))-COLUMN($O769:BA769),1,1)))*IF($J798=0,$H798,IF(AND(BA$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BB205,N(OFFSET($O769:BB769,0,MAX(COLUMN($O769:BB769))-COLUMN($O769:BB769),1,1)))*IF($J798=0,$H798,IF(AND(BB$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BC205,N(OFFSET($O769:BC769,0,MAX(COLUMN($O769:BC769))-COLUMN($O769:BC769),1,1)))*IF($J798=0,$H798,IF(AND(BC$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BD205,N(OFFSET($O769:BD769,0,MAX(COLUMN($O769:BD769))-COLUMN($O769:BD769),1,1)))*IF($J798=0,$H798,IF(AND(BD$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BE205,N(OFFSET($O769:BE769,0,MAX(COLUMN($O769:BE769))-COLUMN($O769:BE769),1,1)))*IF($J798=0,$H798,IF(AND(BE$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BF205,N(OFFSET($O769:BF769,0,MAX(COLUMN($O769:BF769))-COLUMN($O769:BF769),1,1)))*IF($J798=0,$H798,IF(AND(BF$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BG205,N(OFFSET($O769:BG769,0,MAX(COLUMN($O769:BG769))-COLUMN($O769:BG769),1,1)))*IF($J798=0,$H798,IF(AND(BG$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BH205,N(OFFSET($O769:BH769,0,MAX(COLUMN($O769:BH769))-COLUMN($O769:BH769),1,1)))*IF($J798=0,$H798,IF(AND(BH$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BI205,N(OFFSET($O769:BI769,0,MAX(COLUMN($O769:BI769))-COLUMN($O769:BI769),1,1)))*IF($J798=0,$H798,IF(AND(BI$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BJ205,N(OFFSET($O769:BJ769,0,MAX(COLUMN($O769:BJ769))-COLUMN($O769:BJ769),1,1)))*IF($J798=0,$H798,IF(AND(BJ$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BK205,N(OFFSET($O769:BK769,0,MAX(COLUMN($O769:BK769))-COLUMN($O769:BK769),1,1)))*IF($J798=0,$H798,IF(AND(BK$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BL205,N(OFFSET($O769:BL769,0,MAX(COLUMN($O769:BL769))-COLUMN($O769:BL769),1,1)))*IF($J798=0,$H798,IF(AND(BL$10<$I798,$J798=1),$H798,1))","v":0},{"$f":"SUMPRODUCT($O205:BM205,N(OFFSET($O769:BM769,0,MAX(COLUMN($O769:BM769))-COLUMN($O769:BM769),1,1)))*IF($J798=0,$H798,IF(AND(BM$10<$I798,$J798=1),$H798,1))","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!O35","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H35)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O206:O206,N(OFFSET($O770:O770,0,MAX(COLUMN($O770:O770))-COLUMN($O770:O770),1,1)))*IF($J799=0,$H799,IF(AND(O$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:P206,N(OFFSET($O770:P770,0,MAX(COLUMN($O770:P770))-COLUMN($O770:P770),1,1)))*IF($J799=0,$H799,IF(AND(P$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:Q206,N(OFFSET($O770:Q770,0,MAX(COLUMN($O770:Q770))-COLUMN($O770:Q770),1,1)))*IF($J799=0,$H799,IF(AND(Q$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:R206,N(OFFSET($O770:R770,0,MAX(COLUMN($O770:R770))-COLUMN($O770:R770),1,1)))*IF($J799=0,$H799,IF(AND(R$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:S206,N(OFFSET($O770:S770,0,MAX(COLUMN($O770:S770))-COLUMN($O770:S770),1,1)))*IF($J799=0,$H799,IF(AND(S$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:T206,N(OFFSET($O770:T770,0,MAX(COLUMN($O770:T770))-COLUMN($O770:T770),1,1)))*IF($J799=0,$H799,IF(AND(T$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:U206,N(OFFSET($O770:U770,0,MAX(COLUMN($O770:U770))-COLUMN($O770:U770),1,1)))*IF($J799=0,$H799,IF(AND(U$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:V206,N(OFFSET($O770:V770,0,MAX(COLUMN($O770:V770))-COLUMN($O770:V770),1,1)))*IF($J799=0,$H799,IF(AND(V$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:W206,N(OFFSET($O770:W770,0,MAX(COLUMN($O770:W770))-COLUMN($O770:W770),1,1)))*IF($J799=0,$H799,IF(AND(W$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:X206,N(OFFSET($O770:X770,0,MAX(COLUMN($O770:X770))-COLUMN($O770:X770),1,1)))*IF($J799=0,$H799,IF(AND(X$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:Y206,N(OFFSET($O770:Y770,0,MAX(COLUMN($O770:Y770))-COLUMN($O770:Y770),1,1)))*IF($J799=0,$H799,IF(AND(Y$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:Z206,N(OFFSET($O770:Z770,0,MAX(COLUMN($O770:Z770))-COLUMN($O770:Z770),1,1)))*IF($J799=0,$H799,IF(AND(Z$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AA206,N(OFFSET($O770:AA770,0,MAX(COLUMN($O770:AA770))-COLUMN($O770:AA770),1,1)))*IF($J799=0,$H799,IF(AND(AA$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AB206,N(OFFSET($O770:AB770,0,MAX(COLUMN($O770:AB770))-COLUMN($O770:AB770),1,1)))*IF($J799=0,$H799,IF(AND(AB$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AC206,N(OFFSET($O770:AC770,0,MAX(COLUMN($O770:AC770))-COLUMN($O770:AC770),1,1)))*IF($J799=0,$H799,IF(AND(AC$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AD206,N(OFFSET($O770:AD770,0,MAX(COLUMN($O770:AD770))-COLUMN($O770:AD770),1,1)))*IF($J799=0,$H799,IF(AND(AD$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AE206,N(OFFSET($O770:AE770,0,MAX(COLUMN($O770:AE770))-COLUMN($O770:AE770),1,1)))*IF($J799=0,$H799,IF(AND(AE$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AF206,N(OFFSET($O770:AF770,0,MAX(COLUMN($O770:AF770))-COLUMN($O770:AF770),1,1)))*IF($J799=0,$H799,IF(AND(AF$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AG206,N(OFFSET($O770:AG770,0,MAX(COLUMN($O770:AG770))-COLUMN($O770:AG770),1,1)))*IF($J799=0,$H799,IF(AND(AG$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AH206,N(OFFSET($O770:AH770,0,MAX(COLUMN($O770:AH770))-COLUMN($O770:AH770),1,1)))*IF($J799=0,$H799,IF(AND(AH$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AI206,N(OFFSET($O770:AI770,0,MAX(COLUMN($O770:AI770))-COLUMN($O770:AI770),1,1)))*IF($J799=0,$H799,IF(AND(AI$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AJ206,N(OFFSET($O770:AJ770,0,MAX(COLUMN($O770:AJ770))-COLUMN($O770:AJ770),1,1)))*IF($J799=0,$H799,IF(AND(AJ$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AK206,N(OFFSET($O770:AK770,0,MAX(COLUMN($O770:AK770))-COLUMN($O770:AK770),1,1)))*IF($J799=0,$H799,IF(AND(AK$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AL206,N(OFFSET($O770:AL770,0,MAX(COLUMN($O770:AL770))-COLUMN($O770:AL770),1,1)))*IF($J799=0,$H799,IF(AND(AL$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AM206,N(OFFSET($O770:AM770,0,MAX(COLUMN($O770:AM770))-COLUMN($O770:AM770),1,1)))*IF($J799=0,$H799,IF(AND(AM$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AN206,N(OFFSET($O770:AN770,0,MAX(COLUMN($O770:AN770))-COLUMN($O770:AN770),1,1)))*IF($J799=0,$H799,IF(AND(AN$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AO206,N(OFFSET($O770:AO770,0,MAX(COLUMN($O770:AO770))-COLUMN($O770:AO770),1,1)))*IF($J799=0,$H799,IF(AND(AO$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AP206,N(OFFSET($O770:AP770,0,MAX(COLUMN($O770:AP770))-COLUMN($O770:AP770),1,1)))*IF($J799=0,$H799,IF(AND(AP$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AQ206,N(OFFSET($O770:AQ770,0,MAX(COLUMN($O770:AQ770))-COLUMN($O770:AQ770),1,1)))*IF($J799=0,$H799,IF(AND(AQ$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AR206,N(OFFSET($O770:AR770,0,MAX(COLUMN($O770:AR770))-COLUMN($O770:AR770),1,1)))*IF($J799=0,$H799,IF(AND(AR$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AS206,N(OFFSET($O770:AS770,0,MAX(COLUMN($O770:AS770))-COLUMN($O770:AS770),1,1)))*IF($J799=0,$H799,IF(AND(AS$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AT206,N(OFFSET($O770:AT770,0,MAX(COLUMN($O770:AT770))-COLUMN($O770:AT770),1,1)))*IF($J799=0,$H799,IF(AND(AT$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AU206,N(OFFSET($O770:AU770,0,MAX(COLUMN($O770:AU770))-COLUMN($O770:AU770),1,1)))*IF($J799=0,$H799,IF(AND(AU$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AV206,N(OFFSET($O770:AV770,0,MAX(COLUMN($O770:AV770))-COLUMN($O770:AV770),1,1)))*IF($J799=0,$H799,IF(AND(AV$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AW206,N(OFFSET($O770:AW770,0,MAX(COLUMN($O770:AW770))-COLUMN($O770:AW770),1,1)))*IF($J799=0,$H799,IF(AND(AW$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AX206,N(OFFSET($O770:AX770,0,MAX(COLUMN($O770:AX770))-COLUMN($O770:AX770),1,1)))*IF($J799=0,$H799,IF(AND(AX$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AY206,N(OFFSET($O770:AY770,0,MAX(COLUMN($O770:AY770))-COLUMN($O770:AY770),1,1)))*IF($J799=0,$H799,IF(AND(AY$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:AZ206,N(OFFSET($O770:AZ770,0,MAX(COLUMN($O770:AZ770))-COLUMN($O770:AZ770),1,1)))*IF($J799=0,$H799,IF(AND(AZ$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BA206,N(OFFSET($O770:BA770,0,MAX(COLUMN($O770:BA770))-COLUMN($O770:BA770),1,1)))*IF($J799=0,$H799,IF(AND(BA$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BB206,N(OFFSET($O770:BB770,0,MAX(COLUMN($O770:BB770))-COLUMN($O770:BB770),1,1)))*IF($J799=0,$H799,IF(AND(BB$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BC206,N(OFFSET($O770:BC770,0,MAX(COLUMN($O770:BC770))-COLUMN($O770:BC770),1,1)))*IF($J799=0,$H799,IF(AND(BC$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BD206,N(OFFSET($O770:BD770,0,MAX(COLUMN($O770:BD770))-COLUMN($O770:BD770),1,1)))*IF($J799=0,$H799,IF(AND(BD$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BE206,N(OFFSET($O770:BE770,0,MAX(COLUMN($O770:BE770))-COLUMN($O770:BE770),1,1)))*IF($J799=0,$H799,IF(AND(BE$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BF206,N(OFFSET($O770:BF770,0,MAX(COLUMN($O770:BF770))-COLUMN($O770:BF770),1,1)))*IF($J799=0,$H799,IF(AND(BF$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BG206,N(OFFSET($O770:BG770,0,MAX(COLUMN($O770:BG770))-COLUMN($O770:BG770),1,1)))*IF($J799=0,$H799,IF(AND(BG$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BH206,N(OFFSET($O770:BH770,0,MAX(COLUMN($O770:BH770))-COLUMN($O770:BH770),1,1)))*IF($J799=0,$H799,IF(AND(BH$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BI206,N(OFFSET($O770:BI770,0,MAX(COLUMN($O770:BI770))-COLUMN($O770:BI770),1,1)))*IF($J799=0,$H799,IF(AND(BI$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BJ206,N(OFFSET($O770:BJ770,0,MAX(COLUMN($O770:BJ770))-COLUMN($O770:BJ770),1,1)))*IF($J799=0,$H799,IF(AND(BJ$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BK206,N(OFFSET($O770:BK770,0,MAX(COLUMN($O770:BK770))-COLUMN($O770:BK770),1,1)))*IF($J799=0,$H799,IF(AND(BK$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BL206,N(OFFSET($O770:BL770,0,MAX(COLUMN($O770:BL770))-COLUMN($O770:BL770),1,1)))*IF($J799=0,$H799,IF(AND(BL$10<$I799,$J799=1),$H799,1))","v":0},{"$f":"SUMPRODUCT($O206:BM206,N(OFFSET($O770:BM770,0,MAX(COLUMN($O770:BM770))-COLUMN($O770:BM770),1,1)))*IF($J799=0,$H799,IF(AND(BM$10<$I799,$J799=1),$H799,1))","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!O36","v":1},{"$f":"Input!$O$37","v":2038},{"$f":"IF(ISNUMBER(SEARCH(\"Solar\",Input!H36)),1,0)","v":0},null,null,null,null,{"$f":"SUMPRODUCT($O207:O207,N(OFFSET($O771:O771,0,MAX(COLUMN($O771:O771))-COLUMN($O771:O771),1,1)))*IF($J800=0,$H800,IF(AND(O$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:P207,N(OFFSET($O771:P771,0,MAX(COLUMN($O771:P771))-COLUMN($O771:P771),1,1)))*IF($J800=0,$H800,IF(AND(P$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:Q207,N(OFFSET($O771:Q771,0,MAX(COLUMN($O771:Q771))-COLUMN($O771:Q771),1,1)))*IF($J800=0,$H800,IF(AND(Q$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:R207,N(OFFSET($O771:R771,0,MAX(COLUMN($O771:R771))-COLUMN($O771:R771),1,1)))*IF($J800=0,$H800,IF(AND(R$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:S207,N(OFFSET($O771:S771,0,MAX(COLUMN($O771:S771))-COLUMN($O771:S771),1,1)))*IF($J800=0,$H800,IF(AND(S$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:T207,N(OFFSET($O771:T771,0,MAX(COLUMN($O771:T771))-COLUMN($O771:T771),1,1)))*IF($J800=0,$H800,IF(AND(T$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:U207,N(OFFSET($O771:U771,0,MAX(COLUMN($O771:U771))-COLUMN($O771:U771),1,1)))*IF($J800=0,$H800,IF(AND(U$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:V207,N(OFFSET($O771:V771,0,MAX(COLUMN($O771:V771))-COLUMN($O771:V771),1,1)))*IF($J800=0,$H800,IF(AND(V$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:W207,N(OFFSET($O771:W771,0,MAX(COLUMN($O771:W771))-COLUMN($O771:W771),1,1)))*IF($J800=0,$H800,IF(AND(W$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:X207,N(OFFSET($O771:X771,0,MAX(COLUMN($O771:X771))-COLUMN($O771:X771),1,1)))*IF($J800=0,$H800,IF(AND(X$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:Y207,N(OFFSET($O771:Y771,0,MAX(COLUMN($O771:Y771))-COLUMN($O771:Y771),1,1)))*IF($J800=0,$H800,IF(AND(Y$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:Z207,N(OFFSET($O771:Z771,0,MAX(COLUMN($O771:Z771))-COLUMN($O771:Z771),1,1)))*IF($J800=0,$H800,IF(AND(Z$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AA207,N(OFFSET($O771:AA771,0,MAX(COLUMN($O771:AA771))-COLUMN($O771:AA771),1,1)))*IF($J800=0,$H800,IF(AND(AA$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AB207,N(OFFSET($O771:AB771,0,MAX(COLUMN($O771:AB771))-COLUMN($O771:AB771),1,1)))*IF($J800=0,$H800,IF(AND(AB$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AC207,N(OFFSET($O771:AC771,0,MAX(COLUMN($O771:AC771))-COLUMN($O771:AC771),1,1)))*IF($J800=0,$H800,IF(AND(AC$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AD207,N(OFFSET($O771:AD771,0,MAX(COLUMN($O771:AD771))-COLUMN($O771:AD771),1,1)))*IF($J800=0,$H800,IF(AND(AD$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AE207,N(OFFSET($O771:AE771,0,MAX(COLUMN($O771:AE771))-COLUMN($O771:AE771),1,1)))*IF($J800=0,$H800,IF(AND(AE$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AF207,N(OFFSET($O771:AF771,0,MAX(COLUMN($O771:AF771))-COLUMN($O771:AF771),1,1)))*IF($J800=0,$H800,IF(AND(AF$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AG207,N(OFFSET($O771:AG771,0,MAX(COLUMN($O771:AG771))-COLUMN($O771:AG771),1,1)))*IF($J800=0,$H800,IF(AND(AG$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AH207,N(OFFSET($O771:AH771,0,MAX(COLUMN($O771:AH771))-COLUMN($O771:AH771),1,1)))*IF($J800=0,$H800,IF(AND(AH$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AI207,N(OFFSET($O771:AI771,0,MAX(COLUMN($O771:AI771))-COLUMN($O771:AI771),1,1)))*IF($J800=0,$H800,IF(AND(AI$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AJ207,N(OFFSET($O771:AJ771,0,MAX(COLUMN($O771:AJ771))-COLUMN($O771:AJ771),1,1)))*IF($J800=0,$H800,IF(AND(AJ$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AK207,N(OFFSET($O771:AK771,0,MAX(COLUMN($O771:AK771))-COLUMN($O771:AK771),1,1)))*IF($J800=0,$H800,IF(AND(AK$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AL207,N(OFFSET($O771:AL771,0,MAX(COLUMN($O771:AL771))-COLUMN($O771:AL771),1,1)))*IF($J800=0,$H800,IF(AND(AL$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AM207,N(OFFSET($O771:AM771,0,MAX(COLUMN($O771:AM771))-COLUMN($O771:AM771),1,1)))*IF($J800=0,$H800,IF(AND(AM$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AN207,N(OFFSET($O771:AN771,0,MAX(COLUMN($O771:AN771))-COLUMN($O771:AN771),1,1)))*IF($J800=0,$H800,IF(AND(AN$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AO207,N(OFFSET($O771:AO771,0,MAX(COLUMN($O771:AO771))-COLUMN($O771:AO771),1,1)))*IF($J800=0,$H800,IF(AND(AO$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AP207,N(OFFSET($O771:AP771,0,MAX(COLUMN($O771:AP771))-COLUMN($O771:AP771),1,1)))*IF($J800=0,$H800,IF(AND(AP$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AQ207,N(OFFSET($O771:AQ771,0,MAX(COLUMN($O771:AQ771))-COLUMN($O771:AQ771),1,1)))*IF($J800=0,$H800,IF(AND(AQ$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AR207,N(OFFSET($O771:AR771,0,MAX(COLUMN($O771:AR771))-COLUMN($O771:AR771),1,1)))*IF($J800=0,$H800,IF(AND(AR$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AS207,N(OFFSET($O771:AS771,0,MAX(COLUMN($O771:AS771))-COLUMN($O771:AS771),1,1)))*IF($J800=0,$H800,IF(AND(AS$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AT207,N(OFFSET($O771:AT771,0,MAX(COLUMN($O771:AT771))-COLUMN($O771:AT771),1,1)))*IF($J800=0,$H800,IF(AND(AT$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AU207,N(OFFSET($O771:AU771,0,MAX(COLUMN($O771:AU771))-COLUMN($O771:AU771),1,1)))*IF($J800=0,$H800,IF(AND(AU$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AV207,N(OFFSET($O771:AV771,0,MAX(COLUMN($O771:AV771))-COLUMN($O771:AV771),1,1)))*IF($J800=0,$H800,IF(AND(AV$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AW207,N(OFFSET($O771:AW771,0,MAX(COLUMN($O771:AW771))-COLUMN($O771:AW771),1,1)))*IF($J800=0,$H800,IF(AND(AW$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AX207,N(OFFSET($O771:AX771,0,MAX(COLUMN($O771:AX771))-COLUMN($O771:AX771),1,1)))*IF($J800=0,$H800,IF(AND(AX$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AY207,N(OFFSET($O771:AY771,0,MAX(COLUMN($O771:AY771))-COLUMN($O771:AY771),1,1)))*IF($J800=0,$H800,IF(AND(AY$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:AZ207,N(OFFSET($O771:AZ771,0,MAX(COLUMN($O771:AZ771))-COLUMN($O771:AZ771),1,1)))*IF($J800=0,$H800,IF(AND(AZ$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BA207,N(OFFSET($O771:BA771,0,MAX(COLUMN($O771:BA771))-COLUMN($O771:BA771),1,1)))*IF($J800=0,$H800,IF(AND(BA$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BB207,N(OFFSET($O771:BB771,0,MAX(COLUMN($O771:BB771))-COLUMN($O771:BB771),1,1)))*IF($J800=0,$H800,IF(AND(BB$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BC207,N(OFFSET($O771:BC771,0,MAX(COLUMN($O771:BC771))-COLUMN($O771:BC771),1,1)))*IF($J800=0,$H800,IF(AND(BC$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BD207,N(OFFSET($O771:BD771,0,MAX(COLUMN($O771:BD771))-COLUMN($O771:BD771),1,1)))*IF($J800=0,$H800,IF(AND(BD$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BE207,N(OFFSET($O771:BE771,0,MAX(COLUMN($O771:BE771))-COLUMN($O771:BE771),1,1)))*IF($J800=0,$H800,IF(AND(BE$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BF207,N(OFFSET($O771:BF771,0,MAX(COLUMN($O771:BF771))-COLUMN($O771:BF771),1,1)))*IF($J800=0,$H800,IF(AND(BF$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BG207,N(OFFSET($O771:BG771,0,MAX(COLUMN($O771:BG771))-COLUMN($O771:BG771),1,1)))*IF($J800=0,$H800,IF(AND(BG$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BH207,N(OFFSET($O771:BH771,0,MAX(COLUMN($O771:BH771))-COLUMN($O771:BH771),1,1)))*IF($J800=0,$H800,IF(AND(BH$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BI207,N(OFFSET($O771:BI771,0,MAX(COLUMN($O771:BI771))-COLUMN($O771:BI771),1,1)))*IF($J800=0,$H800,IF(AND(BI$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BJ207,N(OFFSET($O771:BJ771,0,MAX(COLUMN($O771:BJ771))-COLUMN($O771:BJ771),1,1)))*IF($J800=0,$H800,IF(AND(BJ$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BK207,N(OFFSET($O771:BK771,0,MAX(COLUMN($O771:BK771))-COLUMN($O771:BK771),1,1)))*IF($J800=0,$H800,IF(AND(BK$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BL207,N(OFFSET($O771:BL771,0,MAX(COLUMN($O771:BL771))-COLUMN($O771:BL771),1,1)))*IF($J800=0,$H800,IF(AND(BL$10<$I800,$J800=1),$H800,1))","v":0},{"$f":"SUMPRODUCT($O207:BM207,N(OFFSET($O771:BM771,0,MAX(COLUMN($O771:BM771))-COLUMN($O771:BM771),1,1)))*IF($J800=0,$H800,IF(AND(BM$10<$I800,$J800=1),$H800,1))","v":0}]
[null,null,null,{"$f":"\"Total \"&D775","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O776:O800)","v":1000000},900000,800000,700000,600000,500000,400000,300000.00000000006,200000.00000000006,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU776:AU800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Property Expense",null,null,null,"Millage Rate","1st Yr of Tax"]
[null,null,{"$f":"C804+1","v":1},{"$f":"INDEX(D$64:D$88,$C805,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C805,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},{"$f":"YEAR(I183)+IF(AND(MONTH(I183)>4,F805>=4),1,0)","v":2022},null,{"$f":"SUMPRODUCT(O805:BM805,$O$12:$BM$12)","v":73484.262373040066},{"$f":"SUM(O805:BM805)","v":96880},null,null,{"$f":"$H805*O776*(O$10>=$I805)","v":17300},{"$f":"$H805*P776*(P$10>=$I805)","v":15570},13840,12110,10380,8650,6920,5190.0000000000009,3460.0000000000009,3460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C805+1","v":2},{"$f":"INDEX(D$64:D$88,$C806,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,{"$f":"SUMPRODUCT(O806:BM806,$O$12:$BM$12)","v":0},{"$f":"SUM(O806:BM806)","v":0},null,null,0,{"$f":"$H806*P777*(P$10>=$I806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H810*AJ781*(AJ$10>=$I810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H815*AO786*(AO$10>=$I815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H820*AT791*(AT$10>=$I820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H825*AY796*(AY$10>=$I825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":0.017299999999999999},2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D804","v":"Total Property Expense"},null,null,null,null,null,null,73484.262373040066,96880,null,null,{"$f":"SUM(O805:O829)","v":17300},15570,13840,12110,10380,8650,6920,5190.0000000000009,3460.0000000000009,3460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU805:AU829)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Insurance Valuation %",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C833+1","v":1},{"$f":"INDEX(D$64:D$88,$C834,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C834,1)","v":"Capital"},4,null,{"$f":"Input!J12","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I834,1-SUM($N212:N212))*(O$9<=$H834)","v":1},{"$f":"MAX($I834,1-SUM($N212:O212))*(P$9<=$H834)","v":0.90},{"$f":"MAX($I834,1-SUM($N212:P212))*(Q$9<=$H834)","v":0.80},{"$f":"MAX($I834,1-SUM($N212:Q212))*(R$9<=$H834)","v":0.70},{"$f":"MAX($I834,1-SUM($N212:R212))*(S$9<=$H834)","v":0.60},{"$f":"MAX($I834,1-SUM($N212:S212))*(T$9<=$H834)","v":0.50},{"$f":"MAX($I834,1-SUM($N212:T212))*(U$9<=$H834)","v":0.40},{"$f":"MAX($I834,1-SUM($N212:U212))*(V$9<=$H834)","v":0.30000000000000004},{"$f":"MAX($I834,1-SUM($N212:V212))*(W$9<=$H834)","v":0.20000000000000007},{"$f":"MAX($I834,1-SUM($N212:W212))*(X$9<=$H834)","v":0.20},{"$f":"MAX($I834,1-SUM($N212:X212))*(Y$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:Y212))*(Z$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:Z212))*(AA$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AA212))*(AB$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AB212))*(AC$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AC212))*(AD$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AD212))*(AE$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AE212))*(AF$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AF212))*(AG$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AG212))*(AH$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AH212))*(AI$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AI212))*(AJ$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AJ212))*(AK$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AK212))*(AL$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AL212))*(AM$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AM212))*(AN$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AN212))*(AO$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AO212))*(AP$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AP212))*(AQ$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AQ212))*(AR$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AR212))*(AS$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AS212))*(AT$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AT212))*(AU$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AU212))*(AV$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AV212))*(AW$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AW212))*(AX$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AX212))*(AY$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AY212))*(AZ$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:AZ212))*(BA$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BA212))*(BB$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BB212))*(BC$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BC212))*(BD$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BD212))*(BE$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BE212))*(BF$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BF212))*(BG$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BG212))*(BH$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BH212))*(BI$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BI212))*(BJ$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BJ212))*(BK$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BK212))*(BL$9<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BL212))*(BM$9<=$H834)","v":0}]
[null,null,{"$f":"C834+1","v":2},{"$f":"INDEX(D$64:D$88,$C835,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!J13","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I835,1-SUM($N213:N213))*(O$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:O213))*(P$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:P213))*(Q$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:Q213))*(R$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:R213))*(S$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:S213))*(T$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:T213))*(U$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:U213))*(V$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:V213))*(W$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:W213))*(X$9<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:X213))*(Y$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:Y213))*(Z$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:Z213))*(AA$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AA213))*(AB$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AB213))*(AC$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AC213))*(AD$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AD213))*(AE$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AE213))*(AF$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AF213))*(AG$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AG213))*(AH$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AH213))*(AI$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AI213))*(AJ$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AJ213))*(AK$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AK213))*(AL$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AL213))*(AM$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AM213))*(AN$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AN213))*(AO$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AO213))*(AP$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AP213))*(AQ$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AQ213))*(AR$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AR213))*(AS$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AS213))*(AT$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AT213))*(AU$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AU213))*(AV$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AV213))*(AW$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AW213))*(AX$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AX213))*(AY$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AY213))*(AZ$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:AZ213))*(BA$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BA213))*(BB$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BB213))*(BC$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BC213))*(BD$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BD213))*(BE$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BE213))*(BF$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BF213))*(BG$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BG213))*(BH$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BH213))*(BI$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BI213))*(BJ$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BJ213))*(BK$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BK213))*(BL$9<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BL213))*(BM$9<=$H835)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!J14","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I836,1-SUM($N214:N214))*(O$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:O214))*(P$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:P214))*(Q$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:Q214))*(R$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:R214))*(S$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:S214))*(T$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:T214))*(U$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:U214))*(V$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:V214))*(W$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:W214))*(X$9<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:X214))*(Y$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:Y214))*(Z$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:Z214))*(AA$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AA214))*(AB$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AB214))*(AC$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AC214))*(AD$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AD214))*(AE$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AE214))*(AF$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AF214))*(AG$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AG214))*(AH$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AH214))*(AI$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AI214))*(AJ$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AJ214))*(AK$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AK214))*(AL$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AL214))*(AM$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AM214))*(AN$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AN214))*(AO$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AO214))*(AP$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AP214))*(AQ$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AQ214))*(AR$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AR214))*(AS$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AS214))*(AT$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AT214))*(AU$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AU214))*(AV$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AV214))*(AW$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AW214))*(AX$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AX214))*(AY$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AY214))*(AZ$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:AZ214))*(BA$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BA214))*(BB$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BB214))*(BC$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BC214))*(BD$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BD214))*(BE$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BE214))*(BF$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BF214))*(BG$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BG214))*(BH$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BH214))*(BI$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BI214))*(BJ$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BJ214))*(BK$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BK214))*(BL$9<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BL214))*(BM$9<=$H836)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!J15","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I837,1-SUM($N215:N215))*(O$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:O215))*(P$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:P215))*(Q$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:Q215))*(R$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:R215))*(S$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:S215))*(T$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:T215))*(U$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:U215))*(V$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:V215))*(W$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:W215))*(X$9<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:X215))*(Y$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:Y215))*(Z$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:Z215))*(AA$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AA215))*(AB$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AB215))*(AC$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AC215))*(AD$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AD215))*(AE$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AE215))*(AF$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AF215))*(AG$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AG215))*(AH$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AH215))*(AI$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AI215))*(AJ$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AJ215))*(AK$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AK215))*(AL$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AL215))*(AM$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AM215))*(AN$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AN215))*(AO$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AO215))*(AP$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AP215))*(AQ$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AQ215))*(AR$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AR215))*(AS$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AS215))*(AT$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AT215))*(AU$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AU215))*(AV$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AV215))*(AW$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AW215))*(AX$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AX215))*(AY$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AY215))*(AZ$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:AZ215))*(BA$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BA215))*(BB$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BB215))*(BC$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BC215))*(BD$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BD215))*(BE$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BE215))*(BF$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BF215))*(BG$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BG215))*(BH$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BH215))*(BI$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BI215))*(BJ$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BJ215))*(BK$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BK215))*(BL$9<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BL215))*(BM$9<=$H837)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!J16","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I838,1-SUM($N216:N216))*(O$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:O216))*(P$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:P216))*(Q$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:Q216))*(R$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:R216))*(S$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:S216))*(T$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:T216))*(U$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:U216))*(V$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:V216))*(W$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:W216))*(X$9<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:X216))*(Y$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:Y216))*(Z$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:Z216))*(AA$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AA216))*(AB$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AB216))*(AC$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AC216))*(AD$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AD216))*(AE$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AE216))*(AF$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AF216))*(AG$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AG216))*(AH$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AH216))*(AI$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AI216))*(AJ$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AJ216))*(AK$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AK216))*(AL$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AL216))*(AM$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AM216))*(AN$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AN216))*(AO$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AO216))*(AP$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AP216))*(AQ$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AQ216))*(AR$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AR216))*(AS$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AS216))*(AT$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AT216))*(AU$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AU216))*(AV$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AV216))*(AW$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AW216))*(AX$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AX216))*(AY$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AY216))*(AZ$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:AZ216))*(BA$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BA216))*(BB$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BB216))*(BC$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BC216))*(BD$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BD216))*(BE$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BE216))*(BF$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BF216))*(BG$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BG216))*(BH$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BH216))*(BI$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BI216))*(BJ$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BJ216))*(BK$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BK216))*(BL$9<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BL216))*(BM$9<=$H838)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!J17","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I839,1-SUM($N217:N217))*(O$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:O217))*(P$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:P217))*(Q$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:Q217))*(R$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:R217))*(S$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:S217))*(T$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:T217))*(U$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:U217))*(V$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:V217))*(W$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:W217))*(X$9<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:X217))*(Y$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:Y217))*(Z$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:Z217))*(AA$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AA217))*(AB$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AB217))*(AC$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AC217))*(AD$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AD217))*(AE$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AE217))*(AF$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AF217))*(AG$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AG217))*(AH$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AH217))*(AI$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AI217))*(AJ$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AJ217))*(AK$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AK217))*(AL$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AL217))*(AM$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AM217))*(AN$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AN217))*(AO$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AO217))*(AP$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AP217))*(AQ$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AQ217))*(AR$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AR217))*(AS$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AS217))*(AT$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AT217))*(AU$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AU217))*(AV$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AV217))*(AW$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AW217))*(AX$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AX217))*(AY$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AY217))*(AZ$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AZ217))*(BA$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BA217))*(BB$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BB217))*(BC$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BC217))*(BD$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BD217))*(BE$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BE217))*(BF$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BF217))*(BG$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BG217))*(BH$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BH217))*(BI$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BI217))*(BJ$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BJ217))*(BK$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BK217))*(BL$9<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BL217))*(BM$9<=$H839)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!J18","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I840,1-SUM($N218:N218))*(O$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:O218))*(P$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:P218))*(Q$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:Q218))*(R$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:R218))*(S$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:S218))*(T$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:T218))*(U$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:U218))*(V$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:V218))*(W$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:W218))*(X$9<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:X218))*(Y$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:Y218))*(Z$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:Z218))*(AA$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AA218))*(AB$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AB218))*(AC$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AC218))*(AD$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AD218))*(AE$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AE218))*(AF$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AF218))*(AG$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AG218))*(AH$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AH218))*(AI$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AI218))*(AJ$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AJ218))*(AK$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AK218))*(AL$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AL218))*(AM$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AM218))*(AN$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AN218))*(AO$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AO218))*(AP$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AP218))*(AQ$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AQ218))*(AR$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AR218))*(AS$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AS218))*(AT$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AT218))*(AU$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AU218))*(AV$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AV218))*(AW$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AW218))*(AX$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AX218))*(AY$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AY218))*(AZ$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AZ218))*(BA$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BA218))*(BB$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BB218))*(BC$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BC218))*(BD$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BD218))*(BE$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BE218))*(BF$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BF218))*(BG$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BG218))*(BH$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BH218))*(BI$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BI218))*(BJ$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BJ218))*(BK$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BK218))*(BL$9<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BL218))*(BM$9<=$H840)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!J19","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I841,1-SUM($N219:N219))*(O$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:O219))*(P$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:P219))*(Q$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:Q219))*(R$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:R219))*(S$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:S219))*(T$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:T219))*(U$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:U219))*(V$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:V219))*(W$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:W219))*(X$9<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:X219))*(Y$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:Y219))*(Z$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:Z219))*(AA$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AA219))*(AB$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AB219))*(AC$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AC219))*(AD$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AD219))*(AE$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AE219))*(AF$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AF219))*(AG$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AG219))*(AH$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AH219))*(AI$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AI219))*(AJ$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AJ219))*(AK$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AK219))*(AL$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AL219))*(AM$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AM219))*(AN$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AN219))*(AO$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AO219))*(AP$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AP219))*(AQ$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AQ219))*(AR$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AR219))*(AS$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AS219))*(AT$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AT219))*(AU$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AU219))*(AV$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AV219))*(AW$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AW219))*(AX$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AX219))*(AY$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AY219))*(AZ$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AZ219))*(BA$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BA219))*(BB$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BB219))*(BC$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BC219))*(BD$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BD219))*(BE$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BE219))*(BF$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BF219))*(BG$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BG219))*(BH$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BH219))*(BI$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BI219))*(BJ$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BJ219))*(BK$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BK219))*(BL$9<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BL219))*(BM$9<=$H841)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!J20","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I842,1-SUM($N220:N220))*(O$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:O220))*(P$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:P220))*(Q$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:Q220))*(R$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:R220))*(S$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:S220))*(T$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:T220))*(U$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:U220))*(V$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:V220))*(W$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:W220))*(X$9<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:X220))*(Y$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:Y220))*(Z$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:Z220))*(AA$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AA220))*(AB$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AB220))*(AC$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AC220))*(AD$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AD220))*(AE$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AE220))*(AF$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AF220))*(AG$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AG220))*(AH$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AH220))*(AI$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AI220))*(AJ$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AJ220))*(AK$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AK220))*(AL$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AL220))*(AM$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AM220))*(AN$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AN220))*(AO$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AO220))*(AP$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AP220))*(AQ$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AQ220))*(AR$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AR220))*(AS$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AS220))*(AT$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AT220))*(AU$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AU220))*(AV$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AV220))*(AW$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AW220))*(AX$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AX220))*(AY$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AY220))*(AZ$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AZ220))*(BA$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BA220))*(BB$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BB220))*(BC$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BC220))*(BD$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BD220))*(BE$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BE220))*(BF$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BF220))*(BG$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BG220))*(BH$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BH220))*(BI$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BI220))*(BJ$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BJ220))*(BK$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BK220))*(BL$9<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BL220))*(BM$9<=$H842)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!J21","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I843,1-SUM($N221:N221))*(O$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:O221))*(P$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:P221))*(Q$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:Q221))*(R$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:R221))*(S$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:S221))*(T$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:T221))*(U$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:U221))*(V$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:V221))*(W$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:W221))*(X$9<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:X221))*(Y$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:Y221))*(Z$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:Z221))*(AA$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AA221))*(AB$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AB221))*(AC$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AC221))*(AD$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AD221))*(AE$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AE221))*(AF$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AF221))*(AG$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AG221))*(AH$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AH221))*(AI$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AI221))*(AJ$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AJ221))*(AK$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AK221))*(AL$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AL221))*(AM$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AM221))*(AN$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AN221))*(AO$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AO221))*(AP$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AP221))*(AQ$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AQ221))*(AR$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AR221))*(AS$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AS221))*(AT$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AT221))*(AU$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AU221))*(AV$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AV221))*(AW$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AW221))*(AX$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AX221))*(AY$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AY221))*(AZ$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AZ221))*(BA$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BA221))*(BB$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BB221))*(BC$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BC221))*(BD$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BD221))*(BE$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BE221))*(BF$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BF221))*(BG$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BG221))*(BH$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BH221))*(BI$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BI221))*(BJ$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BJ221))*(BK$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BK221))*(BL$9<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BL221))*(BM$9<=$H843)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!J22","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I844,1-SUM($N222:N222))*(O$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:O222))*(P$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:P222))*(Q$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:Q222))*(R$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:R222))*(S$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:S222))*(T$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:T222))*(U$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:U222))*(V$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:V222))*(W$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:W222))*(X$9<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:X222))*(Y$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:Y222))*(Z$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:Z222))*(AA$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AA222))*(AB$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AB222))*(AC$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AC222))*(AD$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AD222))*(AE$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AE222))*(AF$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AF222))*(AG$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AG222))*(AH$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AH222))*(AI$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AI222))*(AJ$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AJ222))*(AK$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AK222))*(AL$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AL222))*(AM$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AM222))*(AN$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AN222))*(AO$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AO222))*(AP$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AP222))*(AQ$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AQ222))*(AR$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AR222))*(AS$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AS222))*(AT$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AT222))*(AU$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AU222))*(AV$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AV222))*(AW$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AW222))*(AX$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AX222))*(AY$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AY222))*(AZ$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AZ222))*(BA$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BA222))*(BB$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BB222))*(BC$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BC222))*(BD$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BD222))*(BE$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BE222))*(BF$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BF222))*(BG$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BG222))*(BH$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BH222))*(BI$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BI222))*(BJ$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BJ222))*(BK$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BK222))*(BL$9<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BL222))*(BM$9<=$H844)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!J23","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I845,1-SUM($N223:N223))*(O$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:O223))*(P$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:P223))*(Q$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:Q223))*(R$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:R223))*(S$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:S223))*(T$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:T223))*(U$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:U223))*(V$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:V223))*(W$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:W223))*(X$9<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:X223))*(Y$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:Y223))*(Z$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:Z223))*(AA$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AA223))*(AB$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AB223))*(AC$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AC223))*(AD$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AD223))*(AE$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AE223))*(AF$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AF223))*(AG$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AG223))*(AH$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AH223))*(AI$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AI223))*(AJ$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AJ223))*(AK$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AK223))*(AL$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AL223))*(AM$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AM223))*(AN$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AN223))*(AO$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AO223))*(AP$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AP223))*(AQ$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AQ223))*(AR$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AR223))*(AS$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AS223))*(AT$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AT223))*(AU$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AU223))*(AV$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AV223))*(AW$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AW223))*(AX$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AX223))*(AY$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AY223))*(AZ$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AZ223))*(BA$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BA223))*(BB$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BB223))*(BC$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BC223))*(BD$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BD223))*(BE$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BE223))*(BF$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BF223))*(BG$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BG223))*(BH$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BH223))*(BI$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BI223))*(BJ$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BJ223))*(BK$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BK223))*(BL$9<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BL223))*(BM$9<=$H845)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!J24","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I846,1-SUM($N224:N224))*(O$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:O224))*(P$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:P224))*(Q$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:Q224))*(R$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:R224))*(S$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:S224))*(T$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:T224))*(U$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:U224))*(V$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:V224))*(W$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:W224))*(X$9<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:X224))*(Y$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:Y224))*(Z$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:Z224))*(AA$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AA224))*(AB$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AB224))*(AC$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AC224))*(AD$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AD224))*(AE$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AE224))*(AF$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AF224))*(AG$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AG224))*(AH$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AH224))*(AI$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AI224))*(AJ$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AJ224))*(AK$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AK224))*(AL$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AL224))*(AM$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AM224))*(AN$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AN224))*(AO$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AO224))*(AP$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AP224))*(AQ$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AQ224))*(AR$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AR224))*(AS$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AS224))*(AT$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AT224))*(AU$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AU224))*(AV$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AV224))*(AW$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AW224))*(AX$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AX224))*(AY$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AY224))*(AZ$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AZ224))*(BA$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BA224))*(BB$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BB224))*(BC$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BC224))*(BD$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BD224))*(BE$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BE224))*(BF$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BF224))*(BG$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BG224))*(BH$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BH224))*(BI$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BI224))*(BJ$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BJ224))*(BK$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BK224))*(BL$9<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BL224))*(BM$9<=$H846)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!J25","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I847,1-SUM($N225:N225))*(O$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:O225))*(P$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:P225))*(Q$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:Q225))*(R$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:R225))*(S$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:S225))*(T$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:T225))*(U$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:U225))*(V$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:V225))*(W$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:W225))*(X$9<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:X225))*(Y$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:Y225))*(Z$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:Z225))*(AA$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AA225))*(AB$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AB225))*(AC$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AC225))*(AD$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AD225))*(AE$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AE225))*(AF$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AF225))*(AG$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AG225))*(AH$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AH225))*(AI$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AI225))*(AJ$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AJ225))*(AK$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AK225))*(AL$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AL225))*(AM$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AM225))*(AN$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AN225))*(AO$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AO225))*(AP$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AP225))*(AQ$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AQ225))*(AR$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AR225))*(AS$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AS225))*(AT$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AT225))*(AU$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AU225))*(AV$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AV225))*(AW$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AW225))*(AX$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AX225))*(AY$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AY225))*(AZ$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AZ225))*(BA$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BA225))*(BB$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BB225))*(BC$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BC225))*(BD$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BD225))*(BE$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BE225))*(BF$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BF225))*(BG$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BG225))*(BH$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BH225))*(BI$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BI225))*(BJ$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BJ225))*(BK$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BK225))*(BL$9<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BL225))*(BM$9<=$H847)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!J26","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I848,1-SUM($N226:N226))*(O$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:O226))*(P$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:P226))*(Q$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:Q226))*(R$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:R226))*(S$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:S226))*(T$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:T226))*(U$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:U226))*(V$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:V226))*(W$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:W226))*(X$9<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:X226))*(Y$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:Y226))*(Z$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:Z226))*(AA$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AA226))*(AB$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AB226))*(AC$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AC226))*(AD$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AD226))*(AE$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AE226))*(AF$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AF226))*(AG$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AG226))*(AH$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AH226))*(AI$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AI226))*(AJ$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AJ226))*(AK$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AK226))*(AL$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AL226))*(AM$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AM226))*(AN$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AN226))*(AO$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AO226))*(AP$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AP226))*(AQ$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AQ226))*(AR$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AR226))*(AS$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AS226))*(AT$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AT226))*(AU$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AU226))*(AV$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AV226))*(AW$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AW226))*(AX$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AX226))*(AY$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AY226))*(AZ$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AZ226))*(BA$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BA226))*(BB$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BB226))*(BC$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BC226))*(BD$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BD226))*(BE$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BE226))*(BF$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BF226))*(BG$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BG226))*(BH$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BH226))*(BI$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BI226))*(BJ$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BJ226))*(BK$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BK226))*(BL$9<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BL226))*(BM$9<=$H848)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!J27","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I849,1-SUM($N227:N227))*(O$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:O227))*(P$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:P227))*(Q$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:Q227))*(R$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:R227))*(S$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:S227))*(T$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:T227))*(U$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:U227))*(V$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:V227))*(W$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:W227))*(X$9<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:X227))*(Y$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:Y227))*(Z$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:Z227))*(AA$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AA227))*(AB$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AB227))*(AC$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AC227))*(AD$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AD227))*(AE$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AE227))*(AF$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AF227))*(AG$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AG227))*(AH$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AH227))*(AI$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AI227))*(AJ$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AJ227))*(AK$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AK227))*(AL$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AL227))*(AM$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AM227))*(AN$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AN227))*(AO$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AO227))*(AP$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AP227))*(AQ$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AQ227))*(AR$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AR227))*(AS$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AS227))*(AT$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AT227))*(AU$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AU227))*(AV$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AV227))*(AW$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AW227))*(AX$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AX227))*(AY$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AY227))*(AZ$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AZ227))*(BA$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BA227))*(BB$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BB227))*(BC$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BC227))*(BD$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BD227))*(BE$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BE227))*(BF$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BF227))*(BG$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BG227))*(BH$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BH227))*(BI$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BI227))*(BJ$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BJ227))*(BK$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BK227))*(BL$9<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BL227))*(BM$9<=$H849)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!J28","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I850,1-SUM($N228:N228))*(O$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:O228))*(P$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:P228))*(Q$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:Q228))*(R$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:R228))*(S$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:S228))*(T$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:T228))*(U$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:U228))*(V$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:V228))*(W$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:W228))*(X$9<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:X228))*(Y$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:Y228))*(Z$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:Z228))*(AA$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AA228))*(AB$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AB228))*(AC$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AC228))*(AD$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AD228))*(AE$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AE228))*(AF$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AF228))*(AG$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AG228))*(AH$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AH228))*(AI$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AI228))*(AJ$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AJ228))*(AK$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AK228))*(AL$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AL228))*(AM$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AM228))*(AN$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AN228))*(AO$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AO228))*(AP$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AP228))*(AQ$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AQ228))*(AR$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AR228))*(AS$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AS228))*(AT$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AT228))*(AU$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AU228))*(AV$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AV228))*(AW$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AW228))*(AX$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AX228))*(AY$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AY228))*(AZ$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AZ228))*(BA$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BA228))*(BB$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BB228))*(BC$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BC228))*(BD$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BD228))*(BE$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BE228))*(BF$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BF228))*(BG$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BG228))*(BH$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BH228))*(BI$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BI228))*(BJ$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BJ228))*(BK$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BK228))*(BL$9<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BL228))*(BM$9<=$H850)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!J29","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I851,1-SUM($N229:N229))*(O$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:O229))*(P$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:P229))*(Q$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:Q229))*(R$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:R229))*(S$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:S229))*(T$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:T229))*(U$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:U229))*(V$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:V229))*(W$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:W229))*(X$9<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:X229))*(Y$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:Y229))*(Z$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:Z229))*(AA$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AA229))*(AB$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AB229))*(AC$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AC229))*(AD$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AD229))*(AE$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AE229))*(AF$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AF229))*(AG$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AG229))*(AH$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AH229))*(AI$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AI229))*(AJ$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AJ229))*(AK$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AK229))*(AL$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AL229))*(AM$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AM229))*(AN$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AN229))*(AO$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AO229))*(AP$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AP229))*(AQ$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AQ229))*(AR$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AR229))*(AS$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AS229))*(AT$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AT229))*(AU$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AU229))*(AV$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AV229))*(AW$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AW229))*(AX$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AX229))*(AY$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AY229))*(AZ$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AZ229))*(BA$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BA229))*(BB$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BB229))*(BC$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BC229))*(BD$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BD229))*(BE$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BE229))*(BF$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BF229))*(BG$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BG229))*(BH$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BH229))*(BI$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BI229))*(BJ$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BJ229))*(BK$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BK229))*(BL$9<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BL229))*(BM$9<=$H851)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!J30","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I852,1-SUM($N230:N230))*(O$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:O230))*(P$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:P230))*(Q$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:Q230))*(R$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:R230))*(S$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:S230))*(T$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:T230))*(U$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:U230))*(V$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:V230))*(W$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:W230))*(X$9<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:X230))*(Y$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:Y230))*(Z$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:Z230))*(AA$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AA230))*(AB$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AB230))*(AC$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AC230))*(AD$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AD230))*(AE$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AE230))*(AF$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AF230))*(AG$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AG230))*(AH$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AH230))*(AI$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AI230))*(AJ$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AJ230))*(AK$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AK230))*(AL$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AL230))*(AM$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AM230))*(AN$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AN230))*(AO$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AO230))*(AP$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AP230))*(AQ$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AQ230))*(AR$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AR230))*(AS$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AS230))*(AT$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AT230))*(AU$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AU230))*(AV$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AV230))*(AW$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AW230))*(AX$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AX230))*(AY$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AY230))*(AZ$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AZ230))*(BA$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BA230))*(BB$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BB230))*(BC$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BC230))*(BD$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BD230))*(BE$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BE230))*(BF$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BF230))*(BG$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BG230))*(BH$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BH230))*(BI$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BI230))*(BJ$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BJ230))*(BK$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BK230))*(BL$9<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BL230))*(BM$9<=$H852)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!J31","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I853,1-SUM($N231:N231))*(O$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:O231))*(P$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:P231))*(Q$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:Q231))*(R$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:R231))*(S$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:S231))*(T$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:T231))*(U$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:U231))*(V$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:V231))*(W$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:W231))*(X$9<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:X231))*(Y$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:Y231))*(Z$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:Z231))*(AA$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AA231))*(AB$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AB231))*(AC$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AC231))*(AD$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AD231))*(AE$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AE231))*(AF$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AF231))*(AG$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AG231))*(AH$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AH231))*(AI$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AI231))*(AJ$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AJ231))*(AK$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AK231))*(AL$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AL231))*(AM$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AM231))*(AN$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AN231))*(AO$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AO231))*(AP$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AP231))*(AQ$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AQ231))*(AR$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AR231))*(AS$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AS231))*(AT$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AT231))*(AU$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AU231))*(AV$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AV231))*(AW$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AW231))*(AX$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AX231))*(AY$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AY231))*(AZ$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AZ231))*(BA$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BA231))*(BB$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BB231))*(BC$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BC231))*(BD$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BD231))*(BE$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BE231))*(BF$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BF231))*(BG$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BG231))*(BH$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BH231))*(BI$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BI231))*(BJ$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BJ231))*(BK$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BK231))*(BL$9<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BL231))*(BM$9<=$H853)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!J32","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I854,1-SUM($N232:N232))*(O$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:O232))*(P$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:P232))*(Q$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:Q232))*(R$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:R232))*(S$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:S232))*(T$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:T232))*(U$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:U232))*(V$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:V232))*(W$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:W232))*(X$9<=$H854)","v":1},{"$f":"MAX($I854,1-SUM($N232:X232))*(Y$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:Y232))*(Z$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:Z232))*(AA$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AA232))*(AB$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AB232))*(AC$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AC232))*(AD$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AD232))*(AE$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AE232))*(AF$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AF232))*(AG$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AG232))*(AH$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AH232))*(AI$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AI232))*(AJ$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AJ232))*(AK$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AK232))*(AL$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AL232))*(AM$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AM232))*(AN$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AN232))*(AO$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AO232))*(AP$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AP232))*(AQ$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AQ232))*(AR$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AR232))*(AS$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AS232))*(AT$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AT232))*(AU$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AU232))*(AV$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AV232))*(AW$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AW232))*(AX$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AX232))*(AY$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AY232))*(AZ$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:AZ232))*(BA$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BA232))*(BB$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BB232))*(BC$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BC232))*(BD$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BD232))*(BE$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BE232))*(BF$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BF232))*(BG$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BG232))*(BH$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BH232))*(BI$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BI232))*(BJ$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BJ232))*(BK$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BK232))*(BL$9<=$H854)","v":0},{"$f":"MAX($I854,1-SUM($N232:BL232))*(BM$9<=$H854)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!J33","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I855,1-SUM($N233:N233))*(O$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:O233))*(P$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:P233))*(Q$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:Q233))*(R$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:R233))*(S$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:S233))*(T$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:T233))*(U$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:U233))*(V$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:V233))*(W$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:W233))*(X$9<=$H855)","v":1},{"$f":"MAX($I855,1-SUM($N233:X233))*(Y$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:Y233))*(Z$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:Z233))*(AA$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AA233))*(AB$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AB233))*(AC$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AC233))*(AD$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AD233))*(AE$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AE233))*(AF$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AF233))*(AG$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AG233))*(AH$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AH233))*(AI$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AI233))*(AJ$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AJ233))*(AK$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AK233))*(AL$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AL233))*(AM$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AM233))*(AN$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AN233))*(AO$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AO233))*(AP$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AP233))*(AQ$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AQ233))*(AR$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AR233))*(AS$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AS233))*(AT$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AT233))*(AU$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AU233))*(AV$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AV233))*(AW$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AW233))*(AX$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AX233))*(AY$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AY233))*(AZ$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:AZ233))*(BA$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BA233))*(BB$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BB233))*(BC$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BC233))*(BD$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BD233))*(BE$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BE233))*(BF$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BF233))*(BG$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BG233))*(BH$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BH233))*(BI$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BI233))*(BJ$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BJ233))*(BK$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BK233))*(BL$9<=$H855)","v":0},{"$f":"MAX($I855,1-SUM($N233:BL233))*(BM$9<=$H855)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!J34","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I856,1-SUM($N234:N234))*(O$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:O234))*(P$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:P234))*(Q$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:Q234))*(R$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:R234))*(S$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:S234))*(T$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:T234))*(U$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:U234))*(V$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:V234))*(W$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:W234))*(X$9<=$H856)","v":1},{"$f":"MAX($I856,1-SUM($N234:X234))*(Y$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:Y234))*(Z$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:Z234))*(AA$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AA234))*(AB$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AB234))*(AC$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AC234))*(AD$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AD234))*(AE$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AE234))*(AF$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AF234))*(AG$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AG234))*(AH$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AH234))*(AI$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AI234))*(AJ$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AJ234))*(AK$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AK234))*(AL$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AL234))*(AM$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AM234))*(AN$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AN234))*(AO$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AO234))*(AP$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AP234))*(AQ$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AQ234))*(AR$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AR234))*(AS$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AS234))*(AT$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AT234))*(AU$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AU234))*(AV$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AV234))*(AW$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AW234))*(AX$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AX234))*(AY$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AY234))*(AZ$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:AZ234))*(BA$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BA234))*(BB$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BB234))*(BC$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BC234))*(BD$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BD234))*(BE$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BE234))*(BF$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BF234))*(BG$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BG234))*(BH$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BH234))*(BI$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BI234))*(BJ$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BJ234))*(BK$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BK234))*(BL$9<=$H856)","v":0},{"$f":"MAX($I856,1-SUM($N234:BL234))*(BM$9<=$H856)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!J35","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I857,1-SUM($N235:N235))*(O$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:O235))*(P$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:P235))*(Q$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:Q235))*(R$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:R235))*(S$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:S235))*(T$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:T235))*(U$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:U235))*(V$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:V235))*(W$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:W235))*(X$9<=$H857)","v":1},{"$f":"MAX($I857,1-SUM($N235:X235))*(Y$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:Y235))*(Z$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:Z235))*(AA$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AA235))*(AB$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AB235))*(AC$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AC235))*(AD$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AD235))*(AE$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AE235))*(AF$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AF235))*(AG$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AG235))*(AH$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AH235))*(AI$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AI235))*(AJ$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AJ235))*(AK$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AK235))*(AL$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AL235))*(AM$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AM235))*(AN$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AN235))*(AO$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AO235))*(AP$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AP235))*(AQ$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AQ235))*(AR$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AR235))*(AS$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AS235))*(AT$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AT235))*(AU$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AU235))*(AV$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AV235))*(AW$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AW235))*(AX$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AX235))*(AY$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AY235))*(AZ$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:AZ235))*(BA$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BA235))*(BB$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BB235))*(BC$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BC235))*(BD$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BD235))*(BE$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BE235))*(BF$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BF235))*(BG$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BG235))*(BH$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BH235))*(BI$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BI235))*(BJ$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BJ235))*(BK$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BK235))*(BL$9<=$H857)","v":0},{"$f":"MAX($I857,1-SUM($N235:BL235))*(BM$9<=$H857)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!J36","v":10},0.20,null,null,null,null,null,{"$f":"MAX($I858,1-SUM($N236:N236))*(O$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:O236))*(P$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:P236))*(Q$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:Q236))*(R$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:R236))*(S$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:S236))*(T$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:T236))*(U$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:U236))*(V$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:V236))*(W$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:W236))*(X$9<=$H858)","v":1},{"$f":"MAX($I858,1-SUM($N236:X236))*(Y$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:Y236))*(Z$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:Z236))*(AA$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AA236))*(AB$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AB236))*(AC$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AC236))*(AD$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AD236))*(AE$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AE236))*(AF$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AF236))*(AG$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AG236))*(AH$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AH236))*(AI$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AI236))*(AJ$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AJ236))*(AK$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AK236))*(AL$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AL236))*(AM$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AM236))*(AN$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AN236))*(AO$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AO236))*(AP$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AP236))*(AQ$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AQ236))*(AR$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AR236))*(AS$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AS236))*(AT$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AT236))*(AU$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AU236))*(AV$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AV236))*(AW$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AW236))*(AX$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AX236))*(AY$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AY236))*(AZ$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:AZ236))*(BA$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BA236))*(BB$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BB236))*(BC$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BC236))*(BD$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BD236))*(BE$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BE236))*(BF$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BF236))*(BG$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BG236))*(BH$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BH236))*(BI$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BI236))*(BJ$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BJ236))*(BK$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BK236))*(BL$9<=$H858)","v":0},{"$f":"MAX($I858,1-SUM($N236:BL236))*(BM$9<=$H858)","v":0}]
[null,null,null,{"$f":"D833","v":"Insurance Valuation %"}]
[]
[]
[null,null,null,"Insurance Valuation"]
[null,null,{"$f":"C862+1","v":1},{"$f":"INDEX(D$64:D$88,$C863,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C863,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O834:O834,0,MAX(COLUMN($O834:O834))-COLUMN($O834:O834),1,1)))","v":1000000},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O834:P834,0,MAX(COLUMN($O834:P834))-COLUMN($O834:P834),1,1)))","v":900000},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O834:Q834,0,MAX(COLUMN($O834:Q834))-COLUMN($O834:Q834),1,1)))","v":800000},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O834:R834,0,MAX(COLUMN($O834:R834))-COLUMN($O834:R834),1,1)))","v":700000},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O834:S834,0,MAX(COLUMN($O834:S834))-COLUMN($O834:S834),1,1)))","v":600000},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O834:T834,0,MAX(COLUMN($O834:T834))-COLUMN($O834:T834),1,1)))","v":500000},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O834:U834,0,MAX(COLUMN($O834:U834))-COLUMN($O834:U834),1,1)))","v":400000},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O834:V834,0,MAX(COLUMN($O834:V834))-COLUMN($O834:V834),1,1)))","v":300000.00000000006},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O834:W834,0,MAX(COLUMN($O834:W834))-COLUMN($O834:W834),1,1)))","v":200000.00000000006},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O834:X834,0,MAX(COLUMN($O834:X834))-COLUMN($O834:X834),1,1)))","v":200000},{"$f":"SUMPRODUCT($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($O834:BM834),1,1)))","v":0}]
[null,null,{"$f":"C863+1","v":2},{"$f":"INDEX(D$64:D$88,$C864,1)","v":"O&M"},"Operating Expense",2,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($O835:BM835),1,1)))","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,4,"…","Operating Savings",1,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($O837:BM837),1,1)))","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,6,"…","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($O839:BM839),1,1)))","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,8,"…","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($O841:BM841),1,1)))","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,10,"…","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($O843:BM843),1,1)))","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,12,"…","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($O845:BM845),1,1)))","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,14,"…","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($O847:BM847),1,1)))","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,16,"…","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($O849:BM849),1,1)))","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,18,"…","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($O851:BM851),1,1)))","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$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,20,"…","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($O853:BM853),1,1)))","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O203:O203,N(OFFSET($O854:O854,0,MAX(COLUMN($O854:O854))-COLUMN($O854:O854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:P203,N(OFFSET($O854:P854,0,MAX(COLUMN($O854:P854))-COLUMN($O854:P854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Q203,N(OFFSET($O854:Q854,0,MAX(COLUMN($O854:Q854))-COLUMN($O854:Q854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:R203,N(OFFSET($O854:R854,0,MAX(COLUMN($O854:R854))-COLUMN($O854:R854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:S203,N(OFFSET($O854:S854,0,MAX(COLUMN($O854:S854))-COLUMN($O854:S854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:T203,N(OFFSET($O854:T854,0,MAX(COLUMN($O854:T854))-COLUMN($O854:T854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:U203,N(OFFSET($O854:U854,0,MAX(COLUMN($O854:U854))-COLUMN($O854:U854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:V203,N(OFFSET($O854:V854,0,MAX(COLUMN($O854:V854))-COLUMN($O854:V854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:W203,N(OFFSET($O854:W854,0,MAX(COLUMN($O854:W854))-COLUMN($O854:W854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:X203,N(OFFSET($O854:X854,0,MAX(COLUMN($O854:X854))-COLUMN($O854:X854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Y203,N(OFFSET($O854:Y854,0,MAX(COLUMN($O854:Y854))-COLUMN($O854:Y854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:Z203,N(OFFSET($O854:Z854,0,MAX(COLUMN($O854:Z854))-COLUMN($O854:Z854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AA203,N(OFFSET($O854:AA854,0,MAX(COLUMN($O854:AA854))-COLUMN($O854:AA854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AB203,N(OFFSET($O854:AB854,0,MAX(COLUMN($O854:AB854))-COLUMN($O854:AB854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AC203,N(OFFSET($O854:AC854,0,MAX(COLUMN($O854:AC854))-COLUMN($O854:AC854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AD203,N(OFFSET($O854:AD854,0,MAX(COLUMN($O854:AD854))-COLUMN($O854:AD854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AE203,N(OFFSET($O854:AE854,0,MAX(COLUMN($O854:AE854))-COLUMN($O854:AE854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AF203,N(OFFSET($O854:AF854,0,MAX(COLUMN($O854:AF854))-COLUMN($O854:AF854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AG203,N(OFFSET($O854:AG854,0,MAX(COLUMN($O854:AG854))-COLUMN($O854:AG854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AH203,N(OFFSET($O854:AH854,0,MAX(COLUMN($O854:AH854))-COLUMN($O854:AH854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AI203,N(OFFSET($O854:AI854,0,MAX(COLUMN($O854:AI854))-COLUMN($O854:AI854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AJ203,N(OFFSET($O854:AJ854,0,MAX(COLUMN($O854:AJ854))-COLUMN($O854:AJ854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AK203,N(OFFSET($O854:AK854,0,MAX(COLUMN($O854:AK854))-COLUMN($O854:AK854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AL203,N(OFFSET($O854:AL854,0,MAX(COLUMN($O854:AL854))-COLUMN($O854:AL854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AM203,N(OFFSET($O854:AM854,0,MAX(COLUMN($O854:AM854))-COLUMN($O854:AM854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AN203,N(OFFSET($O854:AN854,0,MAX(COLUMN($O854:AN854))-COLUMN($O854:AN854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AO203,N(OFFSET($O854:AO854,0,MAX(COLUMN($O854:AO854))-COLUMN($O854:AO854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AP203,N(OFFSET($O854:AP854,0,MAX(COLUMN($O854:AP854))-COLUMN($O854:AP854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AQ203,N(OFFSET($O854:AQ854,0,MAX(COLUMN($O854:AQ854))-COLUMN($O854:AQ854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AR203,N(OFFSET($O854:AR854,0,MAX(COLUMN($O854:AR854))-COLUMN($O854:AR854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AS203,N(OFFSET($O854:AS854,0,MAX(COLUMN($O854:AS854))-COLUMN($O854:AS854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AT203,N(OFFSET($O854:AT854,0,MAX(COLUMN($O854:AT854))-COLUMN($O854:AT854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AU203,N(OFFSET($O854:AU854,0,MAX(COLUMN($O854:AU854))-COLUMN($O854:AU854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AV203,N(OFFSET($O854:AV854,0,MAX(COLUMN($O854:AV854))-COLUMN($O854:AV854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AW203,N(OFFSET($O854:AW854,0,MAX(COLUMN($O854:AW854))-COLUMN($O854:AW854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AX203,N(OFFSET($O854:AX854,0,MAX(COLUMN($O854:AX854))-COLUMN($O854:AX854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AY203,N(OFFSET($O854:AY854,0,MAX(COLUMN($O854:AY854))-COLUMN($O854:AY854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:AZ203,N(OFFSET($O854:AZ854,0,MAX(COLUMN($O854:AZ854))-COLUMN($O854:AZ854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BA203,N(OFFSET($O854:BA854,0,MAX(COLUMN($O854:BA854))-COLUMN($O854:BA854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BB203,N(OFFSET($O854:BB854,0,MAX(COLUMN($O854:BB854))-COLUMN($O854:BB854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BC203,N(OFFSET($O854:BC854,0,MAX(COLUMN($O854:BC854))-COLUMN($O854:BC854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BD203,N(OFFSET($O854:BD854,0,MAX(COLUMN($O854:BD854))-COLUMN($O854:BD854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BE203,N(OFFSET($O854:BE854,0,MAX(COLUMN($O854:BE854))-COLUMN($O854:BE854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BF203,N(OFFSET($O854:BF854,0,MAX(COLUMN($O854:BF854))-COLUMN($O854:BF854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BG203,N(OFFSET($O854:BG854,0,MAX(COLUMN($O854:BG854))-COLUMN($O854:BG854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BH203,N(OFFSET($O854:BH854,0,MAX(COLUMN($O854:BH854))-COLUMN($O854:BH854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BI203,N(OFFSET($O854:BI854,0,MAX(COLUMN($O854:BI854))-COLUMN($O854:BI854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BJ203,N(OFFSET($O854:BJ854,0,MAX(COLUMN($O854:BJ854))-COLUMN($O854:BJ854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BK203,N(OFFSET($O854:BK854,0,MAX(COLUMN($O854:BK854))-COLUMN($O854:BK854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BL203,N(OFFSET($O854:BL854,0,MAX(COLUMN($O854:BL854))-COLUMN($O854:BL854),1,1)))","v":0},{"$f":"SUMPRODUCT($O203:BM203,N(OFFSET($O854:BM854,0,MAX(COLUMN($O854:BM854))-COLUMN($O854:BM854),1,1)))","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O204:O204,N(OFFSET($O855:O855,0,MAX(COLUMN($O855:O855))-COLUMN($O855:O855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:P204,N(OFFSET($O855:P855,0,MAX(COLUMN($O855:P855))-COLUMN($O855:P855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Q204,N(OFFSET($O855:Q855,0,MAX(COLUMN($O855:Q855))-COLUMN($O855:Q855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:R204,N(OFFSET($O855:R855,0,MAX(COLUMN($O855:R855))-COLUMN($O855:R855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:S204,N(OFFSET($O855:S855,0,MAX(COLUMN($O855:S855))-COLUMN($O855:S855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:T204,N(OFFSET($O855:T855,0,MAX(COLUMN($O855:T855))-COLUMN($O855:T855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:U204,N(OFFSET($O855:U855,0,MAX(COLUMN($O855:U855))-COLUMN($O855:U855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:V204,N(OFFSET($O855:V855,0,MAX(COLUMN($O855:V855))-COLUMN($O855:V855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:W204,N(OFFSET($O855:W855,0,MAX(COLUMN($O855:W855))-COLUMN($O855:W855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:X204,N(OFFSET($O855:X855,0,MAX(COLUMN($O855:X855))-COLUMN($O855:X855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Y204,N(OFFSET($O855:Y855,0,MAX(COLUMN($O855:Y855))-COLUMN($O855:Y855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:Z204,N(OFFSET($O855:Z855,0,MAX(COLUMN($O855:Z855))-COLUMN($O855:Z855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AA204,N(OFFSET($O855:AA855,0,MAX(COLUMN($O855:AA855))-COLUMN($O855:AA855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AB204,N(OFFSET($O855:AB855,0,MAX(COLUMN($O855:AB855))-COLUMN($O855:AB855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AC204,N(OFFSET($O855:AC855,0,MAX(COLUMN($O855:AC855))-COLUMN($O855:AC855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AD204,N(OFFSET($O855:AD855,0,MAX(COLUMN($O855:AD855))-COLUMN($O855:AD855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AE204,N(OFFSET($O855:AE855,0,MAX(COLUMN($O855:AE855))-COLUMN($O855:AE855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AF204,N(OFFSET($O855:AF855,0,MAX(COLUMN($O855:AF855))-COLUMN($O855:AF855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AG204,N(OFFSET($O855:AG855,0,MAX(COLUMN($O855:AG855))-COLUMN($O855:AG855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AH204,N(OFFSET($O855:AH855,0,MAX(COLUMN($O855:AH855))-COLUMN($O855:AH855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AI204,N(OFFSET($O855:AI855,0,MAX(COLUMN($O855:AI855))-COLUMN($O855:AI855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AJ204,N(OFFSET($O855:AJ855,0,MAX(COLUMN($O855:AJ855))-COLUMN($O855:AJ855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AK204,N(OFFSET($O855:AK855,0,MAX(COLUMN($O855:AK855))-COLUMN($O855:AK855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AL204,N(OFFSET($O855:AL855,0,MAX(COLUMN($O855:AL855))-COLUMN($O855:AL855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AM204,N(OFFSET($O855:AM855,0,MAX(COLUMN($O855:AM855))-COLUMN($O855:AM855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AN204,N(OFFSET($O855:AN855,0,MAX(COLUMN($O855:AN855))-COLUMN($O855:AN855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AO204,N(OFFSET($O855:AO855,0,MAX(COLUMN($O855:AO855))-COLUMN($O855:AO855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AP204,N(OFFSET($O855:AP855,0,MAX(COLUMN($O855:AP855))-COLUMN($O855:AP855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AQ204,N(OFFSET($O855:AQ855,0,MAX(COLUMN($O855:AQ855))-COLUMN($O855:AQ855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AR204,N(OFFSET($O855:AR855,0,MAX(COLUMN($O855:AR855))-COLUMN($O855:AR855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AS204,N(OFFSET($O855:AS855,0,MAX(COLUMN($O855:AS855))-COLUMN($O855:AS855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AT204,N(OFFSET($O855:AT855,0,MAX(COLUMN($O855:AT855))-COLUMN($O855:AT855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AU204,N(OFFSET($O855:AU855,0,MAX(COLUMN($O855:AU855))-COLUMN($O855:AU855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AV204,N(OFFSET($O855:AV855,0,MAX(COLUMN($O855:AV855))-COLUMN($O855:AV855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AW204,N(OFFSET($O855:AW855,0,MAX(COLUMN($O855:AW855))-COLUMN($O855:AW855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AX204,N(OFFSET($O855:AX855,0,MAX(COLUMN($O855:AX855))-COLUMN($O855:AX855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AY204,N(OFFSET($O855:AY855,0,MAX(COLUMN($O855:AY855))-COLUMN($O855:AY855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:AZ204,N(OFFSET($O855:AZ855,0,MAX(COLUMN($O855:AZ855))-COLUMN($O855:AZ855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BA204,N(OFFSET($O855:BA855,0,MAX(COLUMN($O855:BA855))-COLUMN($O855:BA855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BB204,N(OFFSET($O855:BB855,0,MAX(COLUMN($O855:BB855))-COLUMN($O855:BB855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BC204,N(OFFSET($O855:BC855,0,MAX(COLUMN($O855:BC855))-COLUMN($O855:BC855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BD204,N(OFFSET($O855:BD855,0,MAX(COLUMN($O855:BD855))-COLUMN($O855:BD855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BE204,N(OFFSET($O855:BE855,0,MAX(COLUMN($O855:BE855))-COLUMN($O855:BE855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BF204,N(OFFSET($O855:BF855,0,MAX(COLUMN($O855:BF855))-COLUMN($O855:BF855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BG204,N(OFFSET($O855:BG855,0,MAX(COLUMN($O855:BG855))-COLUMN($O855:BG855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BH204,N(OFFSET($O855:BH855,0,MAX(COLUMN($O855:BH855))-COLUMN($O855:BH855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BI204,N(OFFSET($O855:BI855,0,MAX(COLUMN($O855:BI855))-COLUMN($O855:BI855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BJ204,N(OFFSET($O855:BJ855,0,MAX(COLUMN($O855:BJ855))-COLUMN($O855:BJ855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BK204,N(OFFSET($O855:BK855,0,MAX(COLUMN($O855:BK855))-COLUMN($O855:BK855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BL204,N(OFFSET($O855:BL855,0,MAX(COLUMN($O855:BL855))-COLUMN($O855:BL855),1,1)))","v":0},{"$f":"SUMPRODUCT($O204:BM204,N(OFFSET($O855:BM855,0,MAX(COLUMN($O855:BM855))-COLUMN($O855:BM855),1,1)))","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O205:O205,N(OFFSET($O856:O856,0,MAX(COLUMN($O856:O856))-COLUMN($O856:O856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:P205,N(OFFSET($O856:P856,0,MAX(COLUMN($O856:P856))-COLUMN($O856:P856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Q205,N(OFFSET($O856:Q856,0,MAX(COLUMN($O856:Q856))-COLUMN($O856:Q856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:R205,N(OFFSET($O856:R856,0,MAX(COLUMN($O856:R856))-COLUMN($O856:R856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:S205,N(OFFSET($O856:S856,0,MAX(COLUMN($O856:S856))-COLUMN($O856:S856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:T205,N(OFFSET($O856:T856,0,MAX(COLUMN($O856:T856))-COLUMN($O856:T856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:U205,N(OFFSET($O856:U856,0,MAX(COLUMN($O856:U856))-COLUMN($O856:U856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:V205,N(OFFSET($O856:V856,0,MAX(COLUMN($O856:V856))-COLUMN($O856:V856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:W205,N(OFFSET($O856:W856,0,MAX(COLUMN($O856:W856))-COLUMN($O856:W856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:X205,N(OFFSET($O856:X856,0,MAX(COLUMN($O856:X856))-COLUMN($O856:X856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Y205,N(OFFSET($O856:Y856,0,MAX(COLUMN($O856:Y856))-COLUMN($O856:Y856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:Z205,N(OFFSET($O856:Z856,0,MAX(COLUMN($O856:Z856))-COLUMN($O856:Z856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AA205,N(OFFSET($O856:AA856,0,MAX(COLUMN($O856:AA856))-COLUMN($O856:AA856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AB205,N(OFFSET($O856:AB856,0,MAX(COLUMN($O856:AB856))-COLUMN($O856:AB856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AC205,N(OFFSET($O856:AC856,0,MAX(COLUMN($O856:AC856))-COLUMN($O856:AC856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AD205,N(OFFSET($O856:AD856,0,MAX(COLUMN($O856:AD856))-COLUMN($O856:AD856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AE205,N(OFFSET($O856:AE856,0,MAX(COLUMN($O856:AE856))-COLUMN($O856:AE856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AF205,N(OFFSET($O856:AF856,0,MAX(COLUMN($O856:AF856))-COLUMN($O856:AF856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AG205,N(OFFSET($O856:AG856,0,MAX(COLUMN($O856:AG856))-COLUMN($O856:AG856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AH205,N(OFFSET($O856:AH856,0,MAX(COLUMN($O856:AH856))-COLUMN($O856:AH856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AI205,N(OFFSET($O856:AI856,0,MAX(COLUMN($O856:AI856))-COLUMN($O856:AI856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AJ205,N(OFFSET($O856:AJ856,0,MAX(COLUMN($O856:AJ856))-COLUMN($O856:AJ856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AK205,N(OFFSET($O856:AK856,0,MAX(COLUMN($O856:AK856))-COLUMN($O856:AK856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AL205,N(OFFSET($O856:AL856,0,MAX(COLUMN($O856:AL856))-COLUMN($O856:AL856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AM205,N(OFFSET($O856:AM856,0,MAX(COLUMN($O856:AM856))-COLUMN($O856:AM856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AN205,N(OFFSET($O856:AN856,0,MAX(COLUMN($O856:AN856))-COLUMN($O856:AN856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AO205,N(OFFSET($O856:AO856,0,MAX(COLUMN($O856:AO856))-COLUMN($O856:AO856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AP205,N(OFFSET($O856:AP856,0,MAX(COLUMN($O856:AP856))-COLUMN($O856:AP856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AQ205,N(OFFSET($O856:AQ856,0,MAX(COLUMN($O856:AQ856))-COLUMN($O856:AQ856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AR205,N(OFFSET($O856:AR856,0,MAX(COLUMN($O856:AR856))-COLUMN($O856:AR856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AS205,N(OFFSET($O856:AS856,0,MAX(COLUMN($O856:AS856))-COLUMN($O856:AS856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AT205,N(OFFSET($O856:AT856,0,MAX(COLUMN($O856:AT856))-COLUMN($O856:AT856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AU205,N(OFFSET($O856:AU856,0,MAX(COLUMN($O856:AU856))-COLUMN($O856:AU856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AV205,N(OFFSET($O856:AV856,0,MAX(COLUMN($O856:AV856))-COLUMN($O856:AV856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AW205,N(OFFSET($O856:AW856,0,MAX(COLUMN($O856:AW856))-COLUMN($O856:AW856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AX205,N(OFFSET($O856:AX856,0,MAX(COLUMN($O856:AX856))-COLUMN($O856:AX856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AY205,N(OFFSET($O856:AY856,0,MAX(COLUMN($O856:AY856))-COLUMN($O856:AY856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:AZ205,N(OFFSET($O856:AZ856,0,MAX(COLUMN($O856:AZ856))-COLUMN($O856:AZ856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BA205,N(OFFSET($O856:BA856,0,MAX(COLUMN($O856:BA856))-COLUMN($O856:BA856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BB205,N(OFFSET($O856:BB856,0,MAX(COLUMN($O856:BB856))-COLUMN($O856:BB856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BC205,N(OFFSET($O856:BC856,0,MAX(COLUMN($O856:BC856))-COLUMN($O856:BC856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BD205,N(OFFSET($O856:BD856,0,MAX(COLUMN($O856:BD856))-COLUMN($O856:BD856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BE205,N(OFFSET($O856:BE856,0,MAX(COLUMN($O856:BE856))-COLUMN($O856:BE856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BF205,N(OFFSET($O856:BF856,0,MAX(COLUMN($O856:BF856))-COLUMN($O856:BF856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BG205,N(OFFSET($O856:BG856,0,MAX(COLUMN($O856:BG856))-COLUMN($O856:BG856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BH205,N(OFFSET($O856:BH856,0,MAX(COLUMN($O856:BH856))-COLUMN($O856:BH856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BI205,N(OFFSET($O856:BI856,0,MAX(COLUMN($O856:BI856))-COLUMN($O856:BI856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BJ205,N(OFFSET($O856:BJ856,0,MAX(COLUMN($O856:BJ856))-COLUMN($O856:BJ856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BK205,N(OFFSET($O856:BK856,0,MAX(COLUMN($O856:BK856))-COLUMN($O856:BK856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BL205,N(OFFSET($O856:BL856,0,MAX(COLUMN($O856:BL856))-COLUMN($O856:BL856),1,1)))","v":0},{"$f":"SUMPRODUCT($O205:BM205,N(OFFSET($O856:BM856,0,MAX(COLUMN($O856:BM856))-COLUMN($O856:BM856),1,1)))","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O206:O206,N(OFFSET($O857:O857,0,MAX(COLUMN($O857:O857))-COLUMN($O857:O857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:P206,N(OFFSET($O857:P857,0,MAX(COLUMN($O857:P857))-COLUMN($O857:P857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Q206,N(OFFSET($O857:Q857,0,MAX(COLUMN($O857:Q857))-COLUMN($O857:Q857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:R206,N(OFFSET($O857:R857,0,MAX(COLUMN($O857:R857))-COLUMN($O857:R857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:S206,N(OFFSET($O857:S857,0,MAX(COLUMN($O857:S857))-COLUMN($O857:S857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:T206,N(OFFSET($O857:T857,0,MAX(COLUMN($O857:T857))-COLUMN($O857:T857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:U206,N(OFFSET($O857:U857,0,MAX(COLUMN($O857:U857))-COLUMN($O857:U857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:V206,N(OFFSET($O857:V857,0,MAX(COLUMN($O857:V857))-COLUMN($O857:V857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:W206,N(OFFSET($O857:W857,0,MAX(COLUMN($O857:W857))-COLUMN($O857:W857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:X206,N(OFFSET($O857:X857,0,MAX(COLUMN($O857:X857))-COLUMN($O857:X857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Y206,N(OFFSET($O857:Y857,0,MAX(COLUMN($O857:Y857))-COLUMN($O857:Y857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:Z206,N(OFFSET($O857:Z857,0,MAX(COLUMN($O857:Z857))-COLUMN($O857:Z857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AA206,N(OFFSET($O857:AA857,0,MAX(COLUMN($O857:AA857))-COLUMN($O857:AA857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AB206,N(OFFSET($O857:AB857,0,MAX(COLUMN($O857:AB857))-COLUMN($O857:AB857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AC206,N(OFFSET($O857:AC857,0,MAX(COLUMN($O857:AC857))-COLUMN($O857:AC857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AD206,N(OFFSET($O857:AD857,0,MAX(COLUMN($O857:AD857))-COLUMN($O857:AD857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AE206,N(OFFSET($O857:AE857,0,MAX(COLUMN($O857:AE857))-COLUMN($O857:AE857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AF206,N(OFFSET($O857:AF857,0,MAX(COLUMN($O857:AF857))-COLUMN($O857:AF857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AG206,N(OFFSET($O857:AG857,0,MAX(COLUMN($O857:AG857))-COLUMN($O857:AG857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AH206,N(OFFSET($O857:AH857,0,MAX(COLUMN($O857:AH857))-COLUMN($O857:AH857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AI206,N(OFFSET($O857:AI857,0,MAX(COLUMN($O857:AI857))-COLUMN($O857:AI857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AJ206,N(OFFSET($O857:AJ857,0,MAX(COLUMN($O857:AJ857))-COLUMN($O857:AJ857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AK206,N(OFFSET($O857:AK857,0,MAX(COLUMN($O857:AK857))-COLUMN($O857:AK857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AL206,N(OFFSET($O857:AL857,0,MAX(COLUMN($O857:AL857))-COLUMN($O857:AL857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AM206,N(OFFSET($O857:AM857,0,MAX(COLUMN($O857:AM857))-COLUMN($O857:AM857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AN206,N(OFFSET($O857:AN857,0,MAX(COLUMN($O857:AN857))-COLUMN($O857:AN857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AO206,N(OFFSET($O857:AO857,0,MAX(COLUMN($O857:AO857))-COLUMN($O857:AO857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AP206,N(OFFSET($O857:AP857,0,MAX(COLUMN($O857:AP857))-COLUMN($O857:AP857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AQ206,N(OFFSET($O857:AQ857,0,MAX(COLUMN($O857:AQ857))-COLUMN($O857:AQ857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AR206,N(OFFSET($O857:AR857,0,MAX(COLUMN($O857:AR857))-COLUMN($O857:AR857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AS206,N(OFFSET($O857:AS857,0,MAX(COLUMN($O857:AS857))-COLUMN($O857:AS857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AT206,N(OFFSET($O857:AT857,0,MAX(COLUMN($O857:AT857))-COLUMN($O857:AT857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AU206,N(OFFSET($O857:AU857,0,MAX(COLUMN($O857:AU857))-COLUMN($O857:AU857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AV206,N(OFFSET($O857:AV857,0,MAX(COLUMN($O857:AV857))-COLUMN($O857:AV857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AW206,N(OFFSET($O857:AW857,0,MAX(COLUMN($O857:AW857))-COLUMN($O857:AW857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AX206,N(OFFSET($O857:AX857,0,MAX(COLUMN($O857:AX857))-COLUMN($O857:AX857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AY206,N(OFFSET($O857:AY857,0,MAX(COLUMN($O857:AY857))-COLUMN($O857:AY857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:AZ206,N(OFFSET($O857:AZ857,0,MAX(COLUMN($O857:AZ857))-COLUMN($O857:AZ857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BA206,N(OFFSET($O857:BA857,0,MAX(COLUMN($O857:BA857))-COLUMN($O857:BA857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BB206,N(OFFSET($O857:BB857,0,MAX(COLUMN($O857:BB857))-COLUMN($O857:BB857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BC206,N(OFFSET($O857:BC857,0,MAX(COLUMN($O857:BC857))-COLUMN($O857:BC857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BD206,N(OFFSET($O857:BD857,0,MAX(COLUMN($O857:BD857))-COLUMN($O857:BD857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BE206,N(OFFSET($O857:BE857,0,MAX(COLUMN($O857:BE857))-COLUMN($O857:BE857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BF206,N(OFFSET($O857:BF857,0,MAX(COLUMN($O857:BF857))-COLUMN($O857:BF857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BG206,N(OFFSET($O857:BG857,0,MAX(COLUMN($O857:BG857))-COLUMN($O857:BG857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BH206,N(OFFSET($O857:BH857,0,MAX(COLUMN($O857:BH857))-COLUMN($O857:BH857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BI206,N(OFFSET($O857:BI857,0,MAX(COLUMN($O857:BI857))-COLUMN($O857:BI857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BJ206,N(OFFSET($O857:BJ857,0,MAX(COLUMN($O857:BJ857))-COLUMN($O857:BJ857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BK206,N(OFFSET($O857:BK857,0,MAX(COLUMN($O857:BK857))-COLUMN($O857:BK857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BL206,N(OFFSET($O857:BL857,0,MAX(COLUMN($O857:BL857))-COLUMN($O857:BL857),1,1)))","v":0},{"$f":"SUMPRODUCT($O206:BM206,N(OFFSET($O857:BM857,0,MAX(COLUMN($O857:BM857))-COLUMN($O857:BM857),1,1)))","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O207:O207,N(OFFSET($O858:O858,0,MAX(COLUMN($O858:O858))-COLUMN($O858:O858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:P207,N(OFFSET($O858:P858,0,MAX(COLUMN($O858:P858))-COLUMN($O858:P858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Q207,N(OFFSET($O858:Q858,0,MAX(COLUMN($O858:Q858))-COLUMN($O858:Q858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:R207,N(OFFSET($O858:R858,0,MAX(COLUMN($O858:R858))-COLUMN($O858:R858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:S207,N(OFFSET($O858:S858,0,MAX(COLUMN($O858:S858))-COLUMN($O858:S858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:T207,N(OFFSET($O858:T858,0,MAX(COLUMN($O858:T858))-COLUMN($O858:T858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:U207,N(OFFSET($O858:U858,0,MAX(COLUMN($O858:U858))-COLUMN($O858:U858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:V207,N(OFFSET($O858:V858,0,MAX(COLUMN($O858:V858))-COLUMN($O858:V858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:W207,N(OFFSET($O858:W858,0,MAX(COLUMN($O858:W858))-COLUMN($O858:W858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:X207,N(OFFSET($O858:X858,0,MAX(COLUMN($O858:X858))-COLUMN($O858:X858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Y207,N(OFFSET($O858:Y858,0,MAX(COLUMN($O858:Y858))-COLUMN($O858:Y858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:Z207,N(OFFSET($O858:Z858,0,MAX(COLUMN($O858:Z858))-COLUMN($O858:Z858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AA207,N(OFFSET($O858:AA858,0,MAX(COLUMN($O858:AA858))-COLUMN($O858:AA858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AB207,N(OFFSET($O858:AB858,0,MAX(COLUMN($O858:AB858))-COLUMN($O858:AB858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AC207,N(OFFSET($O858:AC858,0,MAX(COLUMN($O858:AC858))-COLUMN($O858:AC858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AD207,N(OFFSET($O858:AD858,0,MAX(COLUMN($O858:AD858))-COLUMN($O858:AD858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AE207,N(OFFSET($O858:AE858,0,MAX(COLUMN($O858:AE858))-COLUMN($O858:AE858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AF207,N(OFFSET($O858:AF858,0,MAX(COLUMN($O858:AF858))-COLUMN($O858:AF858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AG207,N(OFFSET($O858:AG858,0,MAX(COLUMN($O858:AG858))-COLUMN($O858:AG858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AH207,N(OFFSET($O858:AH858,0,MAX(COLUMN($O858:AH858))-COLUMN($O858:AH858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AI207,N(OFFSET($O858:AI858,0,MAX(COLUMN($O858:AI858))-COLUMN($O858:AI858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AJ207,N(OFFSET($O858:AJ858,0,MAX(COLUMN($O858:AJ858))-COLUMN($O858:AJ858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AK207,N(OFFSET($O858:AK858,0,MAX(COLUMN($O858:AK858))-COLUMN($O858:AK858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AL207,N(OFFSET($O858:AL858,0,MAX(COLUMN($O858:AL858))-COLUMN($O858:AL858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AM207,N(OFFSET($O858:AM858,0,MAX(COLUMN($O858:AM858))-COLUMN($O858:AM858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AN207,N(OFFSET($O858:AN858,0,MAX(COLUMN($O858:AN858))-COLUMN($O858:AN858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AO207,N(OFFSET($O858:AO858,0,MAX(COLUMN($O858:AO858))-COLUMN($O858:AO858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AP207,N(OFFSET($O858:AP858,0,MAX(COLUMN($O858:AP858))-COLUMN($O858:AP858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AQ207,N(OFFSET($O858:AQ858,0,MAX(COLUMN($O858:AQ858))-COLUMN($O858:AQ858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AR207,N(OFFSET($O858:AR858,0,MAX(COLUMN($O858:AR858))-COLUMN($O858:AR858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AS207,N(OFFSET($O858:AS858,0,MAX(COLUMN($O858:AS858))-COLUMN($O858:AS858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AT207,N(OFFSET($O858:AT858,0,MAX(COLUMN($O858:AT858))-COLUMN($O858:AT858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AU207,N(OFFSET($O858:AU858,0,MAX(COLUMN($O858:AU858))-COLUMN($O858:AU858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AV207,N(OFFSET($O858:AV858,0,MAX(COLUMN($O858:AV858))-COLUMN($O858:AV858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AW207,N(OFFSET($O858:AW858,0,MAX(COLUMN($O858:AW858))-COLUMN($O858:AW858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AX207,N(OFFSET($O858:AX858,0,MAX(COLUMN($O858:AX858))-COLUMN($O858:AX858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AY207,N(OFFSET($O858:AY858,0,MAX(COLUMN($O858:AY858))-COLUMN($O858:AY858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:AZ207,N(OFFSET($O858:AZ858,0,MAX(COLUMN($O858:AZ858))-COLUMN($O858:AZ858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BA207,N(OFFSET($O858:BA858,0,MAX(COLUMN($O858:BA858))-COLUMN($O858:BA858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BB207,N(OFFSET($O858:BB858,0,MAX(COLUMN($O858:BB858))-COLUMN($O858:BB858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BC207,N(OFFSET($O858:BC858,0,MAX(COLUMN($O858:BC858))-COLUMN($O858:BC858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BD207,N(OFFSET($O858:BD858,0,MAX(COLUMN($O858:BD858))-COLUMN($O858:BD858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BE207,N(OFFSET($O858:BE858,0,MAX(COLUMN($O858:BE858))-COLUMN($O858:BE858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BF207,N(OFFSET($O858:BF858,0,MAX(COLUMN($O858:BF858))-COLUMN($O858:BF858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BG207,N(OFFSET($O858:BG858,0,MAX(COLUMN($O858:BG858))-COLUMN($O858:BG858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BH207,N(OFFSET($O858:BH858,0,MAX(COLUMN($O858:BH858))-COLUMN($O858:BH858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BI207,N(OFFSET($O858:BI858,0,MAX(COLUMN($O858:BI858))-COLUMN($O858:BI858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BJ207,N(OFFSET($O858:BJ858,0,MAX(COLUMN($O858:BJ858))-COLUMN($O858:BJ858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BK207,N(OFFSET($O858:BK858,0,MAX(COLUMN($O858:BK858))-COLUMN($O858:BK858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BL207,N(OFFSET($O858:BL858,0,MAX(COLUMN($O858:BL858))-COLUMN($O858:BL858),1,1)))","v":0},{"$f":"SUMPRODUCT($O207:BM207,N(OFFSET($O858:BM858,0,MAX(COLUMN($O858:BM858))-COLUMN($O858:BM858),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D862","v":"Total Insurance Valuation"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O863:O887)","v":1000000},900000,800000,700000,600000,500000,400000,300000.00000000006,200000.00000000006,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU863:AU887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Insurance Expense",null,null,null,"Insurance Rate","yearfrac"]
[null,null,{"$f":"C891+1","v":1},{"$f":"INDEX(D$64:D$88,$C892,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C892,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},{"$f":"YEARFRAC(I183,DATE(YEAR(I183),12,31))","v":1},null,{"$f":"SUMPRODUCT(O892:BM892,$O$12:$BM$12)","v":1529.1522805950533},{"$f":"SUM(O892:BM892)","v":2016},null,null,{"$f":"$H892*O863*$I$892","v":360},{"$f":"$H892*P863","v":324},288,252.00000000000003,216,180,144,108.00000000000003,72.000000000000028,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C892+1","v":2},{"$f":"INDEX(D$64:D$88,$C893,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,{"$f":"SUMPRODUCT(O893:BM893,$O$12:$BM$12)","v":0},{"$f":"SUM(O893:BM893)","v":0},null,null,{"$f":"$H893*O864*$I$892","v":0},{"$f":"$H893*P864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H894*P865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H895*P866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H896*P867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H897*P868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H898*P869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H899*P870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H900*P871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H901*P872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H902*P873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H903*P874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H904*P875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H905*P876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H906*P877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H907*P878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H908*P879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H909*P880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H910*P881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H911*P882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H912*P883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H913*P884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H914*P885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H915*P886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":0.00036000000000000002},1,null,0,0,null,null,0,{"$f":"$H916*P887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D891","v":"Total Insurance Expense"},null,null,null,null,null,null,1529.1522805950533,2016,null,null,{"$f":"SUM(O892:O916)","v":360},324,288,252.00000000000003,216,180,144,108.00000000000003,72.000000000000028,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU892:AU916)","v":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,{"$f":"C920+1","v":1},{"$f":"INDEX(D$64:D$88,$C921,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C921,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O921:BM921,$O$12:$BM$12)","v":75013.414653635104},{"$f":"SUM(O921:BM921)","v":98896},null,null,{"$f":"O805+O892","v":17660},{"$f":"P805+P892","v":15894},14128,12362,10596,8830,7064,5298.0000000000009,3532.0000000000009,3532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C921+1","v":2},{"$f":"INDEX(D$64:D$88,$C922,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O922:BM922,$O$12:$BM$12)","v":0},{"$f":"SUM(O922:BM922)","v":0},null,null,{"$f":"O806+O893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"O808+O895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O810+O897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O812+O899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O814+O901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O816+O903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O818+O905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O820+O907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O822+O909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O824+O911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O825+O912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O826+O913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O827+O914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O828+O915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O829+O916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D920","v":"Total Property Tax and Insurance"},null,null,null,null,null,null,75013.414653635104,98896,null,null,{"$f":"SUM(O921:O945)","v":17660},15894,14128,12362,10596,8830,7064,5298.0000000000009,3532.0000000000009,3532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU921:AU945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC"]
[]
[]
[null,null,null,"Annual Rates"]
[]
[null,null,null,"Annual AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Assumptions!$C$44:$G$44,1,MATCH(O$10,Assumptions!$C$43:$G$43,1)),P954)","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(P$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(Q$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(R$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(S$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(T$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(U$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(V$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(W$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(X$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(Y$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(Z$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AA$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AB$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AC$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AD$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AE$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AF$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AG$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AH$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AI$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AJ$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AK$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AL$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AM$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AN$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AO$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AP$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AQ$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AR$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AS$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AT$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AU$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AV$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AW$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AX$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AY$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(AZ$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BA$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BB$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BC$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BD$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BE$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BF$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BG$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BH$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BI$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BJ$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BK$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BL$10,Assumptions!$C$43:$G$43,1))","v":0},{"$f":"INDEX(Assumptions!$C$44:$G$44,1,MATCH(BM$10,Assumptions!$C$43:$G$43,1))","v":0}]
[null,null,null,"Annual AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(O$10,Assumptions!$C$43:$G$43,1)),P955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(P$10,Assumptions!$C$43:$G$43,1)),Q955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(Q$10,Assumptions!$C$43:$G$43,1)),R955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(R$10,Assumptions!$C$43:$G$43,1)),S955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(S$10,Assumptions!$C$43:$G$43,1)),T955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(T$10,Assumptions!$C$43:$G$43,1)),U955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(U$10,Assumptions!$C$43:$G$43,1)),V955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(V$10,Assumptions!$C$43:$G$43,1)),W955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(W$10,Assumptions!$C$43:$G$43,1)),X955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(X$10,Assumptions!$C$43:$G$43,1)),Y955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(Y$10,Assumptions!$C$43:$G$43,1)),Z955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(Z$10,Assumptions!$C$43:$G$43,1)),AA955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AA$10,Assumptions!$C$43:$G$43,1)),AB955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AB$10,Assumptions!$C$43:$G$43,1)),AC955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AC$10,Assumptions!$C$43:$G$43,1)),AD955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AD$10,Assumptions!$C$43:$G$43,1)),AE955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AE$10,Assumptions!$C$43:$G$43,1)),AF955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AF$10,Assumptions!$C$43:$G$43,1)),AG955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AG$10,Assumptions!$C$43:$G$43,1)),AH955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AH$10,Assumptions!$C$43:$G$43,1)),AI955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AI$10,Assumptions!$C$43:$G$43,1)),AJ955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AJ$10,Assumptions!$C$43:$G$43,1)),AK955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AK$10,Assumptions!$C$43:$G$43,1)),AL955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AL$10,Assumptions!$C$43:$G$43,1)),AM955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AM$10,Assumptions!$C$43:$G$43,1)),AN955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AN$10,Assumptions!$C$43:$G$43,1)),AO955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AO$10,Assumptions!$C$43:$G$43,1)),AP955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AP$10,Assumptions!$C$43:$G$43,1)),AQ955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AQ$10,Assumptions!$C$43:$G$43,1)),AR955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AR$10,Assumptions!$C$43:$G$43,1)),AS955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AS$10,Assumptions!$C$43:$G$43,1)),AT955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AT$10,Assumptions!$C$43:$G$43,1)),AU955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AU$10,Assumptions!$C$43:$G$43,1)),AV955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AV$10,Assumptions!$C$43:$G$43,1)),AW955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AW$10,Assumptions!$C$43:$G$43,1)),AX955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AX$10,Assumptions!$C$43:$G$43,1)),AY955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AY$10,Assumptions!$C$43:$G$43,1)),AZ955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(AZ$10,Assumptions!$C$43:$G$43,1)),BA955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BA$10,Assumptions!$C$43:$G$43,1)),BB955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BB$10,Assumptions!$C$43:$G$43,1)),BC955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BC$10,Assumptions!$C$43:$G$43,1)),BD955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BD$10,Assumptions!$C$43:$G$43,1)),BE955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BE$10,Assumptions!$C$43:$G$43,1)),BF955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BF$10,Assumptions!$C$43:$G$43,1)),BG955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BG$10,Assumptions!$C$43:$G$43,1)),BH955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BH$10,Assumptions!$C$43:$G$43,1)),BI955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BI$10,Assumptions!$C$43:$G$43,1)),BJ955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BJ$10,Assumptions!$C$43:$G$43,1)),BK955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BK$10,Assumptions!$C$43:$G$43,1)),BL955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BL$10,Assumptions!$C$43:$G$43,1)),BM955)","v":0},{"$f":"IFERROR(INDEX(Assumptions!$C$45:$G$45,1,MATCH(BM$10,Assumptions!$C$43:$G$43,1)),#REF!)","v":0}]
[null,null,null,"Annual AFUDC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O954:O955)","v":0},{"$f":"SUM(P954:P955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Capitalized Interest Rate",null,null,null,{"$f":"Assumptions!$D$29","v":0.035099999999999999},null,null,null,null,null,null,{"$f":"$H958","v":0.035099999999999999},{"$f":"$H958","v":0.035099999999999999},0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999,0.035099999999999999]
[]
[]
[null,null,null,"Monthly Rates"]
[]
[null,null,null,"Monthly AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O954)^(1/12)-1","v":0},{"$f":"(1+P954)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Monthly AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O955)^(1/12)-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,"Monthly AFUDC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O956)^(1/12)-1","v":0},{"$f":"(1+P956)^(1/12)-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]
[]
[null,null,null,"Monthly Capitalized Interest Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O958)^(1/12)-1","v":0.0028789730064431307},{"$f":"(1+P958)^(1/12)-1","v":0.0028789730064431307},0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307,0.0028789730064431307]
[]
[]
[]
[null,null,null,"Months Under Construction",null,null,null,"Construction Start Date","Commercial Operations Date (COD)","Months of Construction"]
[null,null,{"$f":"C971+1","v":1},{"$f":"INDEX(D$64:D$88,$C972,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C972,1)","v":"Capital"},4,null,{"$f":"Input!F12","v":"2021-01-01"},{"$f":"Input!G12","v":"2022-01-01"},{"$f":"MAX(0,MONTH(I972)-MONTH(H972)+YEAR(I972)*12-YEAR(H972)*12)","v":12},{"$f":"SUMPRODUCT(O972:BM972,$O$12:$BM$12)","v":0},{"$f":"SUM(O972:BM972)","v":0},null,null,{"$f":"IF(O$10<YEAR($H972),0,IF(O$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:N972))))*($F972>=5)","v":0},{"$f":"IF(P$10<YEAR($H972),0,IF(P$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:O972))))*($F972>=5)","v":0},{"$f":"IF(Q$10<YEAR($H972),0,IF(Q$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:P972))))*($F972>=5)","v":0},{"$f":"IF(R$10<YEAR($H972),0,IF(R$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Q972))))*($F972>=5)","v":0},{"$f":"IF(S$10<YEAR($H972),0,IF(S$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:R972))))*($F972>=5)","v":0},{"$f":"IF(T$10<YEAR($H972),0,IF(T$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:S972))))*($F972>=5)","v":0},{"$f":"IF(U$10<YEAR($H972),0,IF(U$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:T972))))*($F972>=5)","v":0},{"$f":"IF(V$10<YEAR($H972),0,IF(V$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:U972))))*($F972>=5)","v":0},{"$f":"IF(W$10<YEAR($H972),0,IF(W$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:V972))))*($F972>=5)","v":0},{"$f":"IF(X$10<YEAR($H972),0,IF(X$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:W972))))*($F972>=5)","v":0},{"$f":"IF(Y$10<YEAR($H972),0,IF(Y$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:X972))))*($F972>=5)","v":0},{"$f":"IF(Z$10<YEAR($H972),0,IF(Z$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Y972))))*($F972>=5)","v":0},{"$f":"IF(AA$10<YEAR($H972),0,IF(AA$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Z972))))*($F972>=5)","v":0},{"$f":"IF(AB$10<YEAR($H972),0,IF(AB$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AA972))))*($F972>=5)","v":0},{"$f":"IF(AC$10<YEAR($H972),0,IF(AC$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AB972))))*($F972>=5)","v":0},{"$f":"IF(AD$10<YEAR($H972),0,IF(AD$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AC972))))*($F972>=5)","v":0},{"$f":"IF(AE$10<YEAR($H972),0,IF(AE$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AD972))))*($F972>=5)","v":0},{"$f":"IF(AF$10<YEAR($H972),0,IF(AF$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AE972))))*($F972>=5)","v":0},{"$f":"IF(AG$10<YEAR($H972),0,IF(AG$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AF972))))*($F972>=5)","v":0},{"$f":"IF(AH$10<YEAR($H972),0,IF(AH$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AG972))))*($F972>=5)","v":0},{"$f":"IF(AI$10<YEAR($H972),0,IF(AI$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AH972))))*($F972>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H972),0,IF(AJ$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AI972))))*($F972>=5)","v":0},{"$f":"IF(AK$10<YEAR($H972),0,IF(AK$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AJ972))))*($F972>=5)","v":0},{"$f":"IF(AL$10<YEAR($H972),0,IF(AL$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AK972))))*($F972>=5)","v":0},{"$f":"IF(AM$10<YEAR($H972),0,IF(AM$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AL972))))*($F972>=5)","v":0},{"$f":"IF(AN$10<YEAR($H972),0,IF(AN$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AM972))))*($F972>=5)","v":0},{"$f":"IF(AO$10<YEAR($H972),0,IF(AO$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AN972))))*($F972>=5)","v":0},{"$f":"IF(AP$10<YEAR($H972),0,IF(AP$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AO972))))*($F972>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H972),0,IF(AQ$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AP972))))*($F972>=5)","v":0},{"$f":"IF(AR$10<YEAR($H972),0,IF(AR$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AQ972))))*($F972>=5)","v":0},{"$f":"IF(AS$10<YEAR($H972),0,IF(AS$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AR972))))*($F972>=5)","v":0},{"$f":"IF(AT$10<YEAR($H972),0,IF(AT$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AS972))))*($F972>=5)","v":0},{"$f":"IF(AU$10<YEAR($H972),0,IF(AU$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AT972))))*($F972>=5)","v":0},{"$f":"IF(AV$10<YEAR($H972),0,IF(AV$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AU972))))*($F972>=5)","v":0},{"$f":"IF(AW$10<YEAR($H972),0,IF(AW$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AV972))))*($F972>=5)","v":0},{"$f":"IF(AX$10<YEAR($H972),0,IF(AX$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AW972))))*($F972>=5)","v":0},{"$f":"IF(AY$10<YEAR($H972),0,IF(AY$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AX972))))*($F972>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H972),0,IF(AZ$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AY972))))*($F972>=5)","v":0},{"$f":"IF(BA$10<YEAR($H972),0,IF(BA$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AZ972))))*($F972>=5)","v":0},{"$f":"IF(BB$10<YEAR($H972),0,IF(BB$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BA972))))*($F972>=5)","v":0},{"$f":"IF(BC$10<YEAR($H972),0,IF(BC$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BB972))))*($F972>=5)","v":0},{"$f":"IF(BD$10<YEAR($H972),0,IF(BD$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BC972))))*($F972>=5)","v":0},{"$f":"IF(BE$10<YEAR($H972),0,IF(BE$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BD972))))*($F972>=5)","v":0},{"$f":"IF(BF$10<YEAR($H972),0,IF(BF$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BE972))))*($F972>=5)","v":0},{"$f":"IF(BG$10<YEAR($H972),0,IF(BG$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BF972))))*($F972>=5)","v":0},{"$f":"IF(BH$10<YEAR($H972),0,IF(BH$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BG972))))*($F972>=5)","v":0},{"$f":"IF(BI$10<YEAR($H972),0,IF(BI$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BH972))))*($F972>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H972),0,IF(BJ$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BI972))))*($F972>=5)","v":0},{"$f":"IF(BK$10<YEAR($H972),0,IF(BK$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BJ972))))*($F972>=5)","v":0},{"$f":"IF(BL$10<YEAR($H972),0,IF(BL$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BK972))))*($F972>=5)","v":0},{"$f":"IF(BM$10<YEAR($H972),0,IF(BM$10=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BL972))))*($F972>=5)","v":0}]
[null,null,{"$f":"C972+1","v":2},{"$f":"INDEX(D$64:D$88,$C973,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"Input!F13","v":"2021-01-01"},{"$f":"Input!G13","v":"2022-01-01"},12,{"$f":"SUMPRODUCT(O973:BM973,$O$12:$BM$12)","v":0},{"$f":"SUM(O973:BM973)","v":0},null,null,{"$f":"IF(O$10<YEAR($H973),0,IF(O$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:N973))))*($F973>=5)","v":0},{"$f":"IF(P$10<YEAR($H973),0,IF(P$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:O973))))*($F973>=5)","v":0},{"$f":"IF(Q$10<YEAR($H973),0,IF(Q$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:P973))))*($F973>=5)","v":0},{"$f":"IF(R$10<YEAR($H973),0,IF(R$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Q973))))*($F973>=5)","v":0},{"$f":"IF(S$10<YEAR($H973),0,IF(S$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:R973))))*($F973>=5)","v":0},{"$f":"IF(T$10<YEAR($H973),0,IF(T$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:S973))))*($F973>=5)","v":0},{"$f":"IF(U$10<YEAR($H973),0,IF(U$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:T973))))*($F973>=5)","v":0},{"$f":"IF(V$10<YEAR($H973),0,IF(V$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:U973))))*($F973>=5)","v":0},{"$f":"IF(W$10<YEAR($H973),0,IF(W$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:V973))))*($F973>=5)","v":0},{"$f":"IF(X$10<YEAR($H973),0,IF(X$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:W973))))*($F973>=5)","v":0},{"$f":"IF(Y$10<YEAR($H973),0,IF(Y$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:X973))))*($F973>=5)","v":0},{"$f":"IF(Z$10<YEAR($H973),0,IF(Z$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Y973))))*($F973>=5)","v":0},{"$f":"IF(AA$10<YEAR($H973),0,IF(AA$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Z973))))*($F973>=5)","v":0},{"$f":"IF(AB$10<YEAR($H973),0,IF(AB$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AA973))))*($F973>=5)","v":0},{"$f":"IF(AC$10<YEAR($H973),0,IF(AC$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AB973))))*($F973>=5)","v":0},{"$f":"IF(AD$10<YEAR($H973),0,IF(AD$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AC973))))*($F973>=5)","v":0},{"$f":"IF(AE$10<YEAR($H973),0,IF(AE$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AD973))))*($F973>=5)","v":0},{"$f":"IF(AF$10<YEAR($H973),0,IF(AF$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AE973))))*($F973>=5)","v":0},{"$f":"IF(AG$10<YEAR($H973),0,IF(AG$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AF973))))*($F973>=5)","v":0},{"$f":"IF(AH$10<YEAR($H973),0,IF(AH$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AG973))))*($F973>=5)","v":0},{"$f":"IF(AI$10<YEAR($H973),0,IF(AI$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AH973))))*($F973>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H973),0,IF(AJ$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AI973))))*($F973>=5)","v":0},{"$f":"IF(AK$10<YEAR($H973),0,IF(AK$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AJ973))))*($F973>=5)","v":0},{"$f":"IF(AL$10<YEAR($H973),0,IF(AL$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AK973))))*($F973>=5)","v":0},{"$f":"IF(AM$10<YEAR($H973),0,IF(AM$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AL973))))*($F973>=5)","v":0},{"$f":"IF(AN$10<YEAR($H973),0,IF(AN$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AM973))))*($F973>=5)","v":0},{"$f":"IF(AO$10<YEAR($H973),0,IF(AO$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AN973))))*($F973>=5)","v":0},{"$f":"IF(AP$10<YEAR($H973),0,IF(AP$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AO973))))*($F973>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H973),0,IF(AQ$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AP973))))*($F973>=5)","v":0},{"$f":"IF(AR$10<YEAR($H973),0,IF(AR$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AQ973))))*($F973>=5)","v":0},{"$f":"IF(AS$10<YEAR($H973),0,IF(AS$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AR973))))*($F973>=5)","v":0},{"$f":"IF(AT$10<YEAR($H973),0,IF(AT$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AS973))))*($F973>=5)","v":0},{"$f":"IF(AU$10<YEAR($H973),0,IF(AU$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AT973))))*($F973>=5)","v":0},{"$f":"IF(AV$10<YEAR($H973),0,IF(AV$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AU973))))*($F973>=5)","v":0},{"$f":"IF(AW$10<YEAR($H973),0,IF(AW$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AV973))))*($F973>=5)","v":0},{"$f":"IF(AX$10<YEAR($H973),0,IF(AX$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AW973))))*($F973>=5)","v":0},{"$f":"IF(AY$10<YEAR($H973),0,IF(AY$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AX973))))*($F973>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H973),0,IF(AZ$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AY973))))*($F973>=5)","v":0},{"$f":"IF(BA$10<YEAR($H973),0,IF(BA$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AZ973))))*($F973>=5)","v":0},{"$f":"IF(BB$10<YEAR($H973),0,IF(BB$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BA973))))*($F973>=5)","v":0},{"$f":"IF(BC$10<YEAR($H973),0,IF(BC$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BB973))))*($F973>=5)","v":0},{"$f":"IF(BD$10<YEAR($H973),0,IF(BD$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BC973))))*($F973>=5)","v":0},{"$f":"IF(BE$10<YEAR($H973),0,IF(BE$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BD973))))*($F973>=5)","v":0},{"$f":"IF(BF$10<YEAR($H973),0,IF(BF$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BE973))))*($F973>=5)","v":0},{"$f":"IF(BG$10<YEAR($H973),0,IF(BG$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BF973))))*($F973>=5)","v":0},{"$f":"IF(BH$10<YEAR($H973),0,IF(BH$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BG973))))*($F973>=5)","v":0},{"$f":"IF(BI$10<YEAR($H973),0,IF(BI$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BH973))))*($F973>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H973),0,IF(BJ$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BI973))))*($F973>=5)","v":0},{"$f":"IF(BK$10<YEAR($H973),0,IF(BK$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BJ973))))*($F973>=5)","v":0},{"$f":"IF(BL$10<YEAR($H973),0,IF(BL$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BK973))))*($F973>=5)","v":0},{"$f":"IF(BM$10<YEAR($H973),0,IF(BM$10=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BL973))))*($F973>=5)","v":0}]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!F14","v":"2021-01-01"},{"$f":"Input!G14","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H974),0,IF(O$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:N974))))*($F974>=5)","v":0},{"$f":"IF(P$10<YEAR($H974),0,IF(P$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:O974))))*($F974>=5)","v":0},{"$f":"IF(Q$10<YEAR($H974),0,IF(Q$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:P974))))*($F974>=5)","v":0},{"$f":"IF(R$10<YEAR($H974),0,IF(R$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Q974))))*($F974>=5)","v":0},{"$f":"IF(S$10<YEAR($H974),0,IF(S$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:R974))))*($F974>=5)","v":0},{"$f":"IF(T$10<YEAR($H974),0,IF(T$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:S974))))*($F974>=5)","v":0},{"$f":"IF(U$10<YEAR($H974),0,IF(U$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:T974))))*($F974>=5)","v":0},{"$f":"IF(V$10<YEAR($H974),0,IF(V$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:U974))))*($F974>=5)","v":0},{"$f":"IF(W$10<YEAR($H974),0,IF(W$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:V974))))*($F974>=5)","v":0},{"$f":"IF(X$10<YEAR($H974),0,IF(X$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:W974))))*($F974>=5)","v":0},{"$f":"IF(Y$10<YEAR($H974),0,IF(Y$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:X974))))*($F974>=5)","v":0},{"$f":"IF(Z$10<YEAR($H974),0,IF(Z$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Y974))))*($F974>=5)","v":0},{"$f":"IF(AA$10<YEAR($H974),0,IF(AA$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Z974))))*($F974>=5)","v":0},{"$f":"IF(AB$10<YEAR($H974),0,IF(AB$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AA974))))*($F974>=5)","v":0},{"$f":"IF(AC$10<YEAR($H974),0,IF(AC$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AB974))))*($F974>=5)","v":0},{"$f":"IF(AD$10<YEAR($H974),0,IF(AD$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AC974))))*($F974>=5)","v":0},{"$f":"IF(AE$10<YEAR($H974),0,IF(AE$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AD974))))*($F974>=5)","v":0},{"$f":"IF(AF$10<YEAR($H974),0,IF(AF$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AE974))))*($F974>=5)","v":0},{"$f":"IF(AG$10<YEAR($H974),0,IF(AG$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AF974))))*($F974>=5)","v":0},{"$f":"IF(AH$10<YEAR($H974),0,IF(AH$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AG974))))*($F974>=5)","v":0},{"$f":"IF(AI$10<YEAR($H974),0,IF(AI$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AH974))))*($F974>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H974),0,IF(AJ$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AI974))))*($F974>=5)","v":0},{"$f":"IF(AK$10<YEAR($H974),0,IF(AK$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AJ974))))*($F974>=5)","v":0},{"$f":"IF(AL$10<YEAR($H974),0,IF(AL$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AK974))))*($F974>=5)","v":0},{"$f":"IF(AM$10<YEAR($H974),0,IF(AM$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AL974))))*($F974>=5)","v":0},{"$f":"IF(AN$10<YEAR($H974),0,IF(AN$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AM974))))*($F974>=5)","v":0},{"$f":"IF(AO$10<YEAR($H974),0,IF(AO$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AN974))))*($F974>=5)","v":0},{"$f":"IF(AP$10<YEAR($H974),0,IF(AP$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AO974))))*($F974>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H974),0,IF(AQ$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AP974))))*($F974>=5)","v":0},{"$f":"IF(AR$10<YEAR($H974),0,IF(AR$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AQ974))))*($F974>=5)","v":0},{"$f":"IF(AS$10<YEAR($H974),0,IF(AS$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AR974))))*($F974>=5)","v":0},{"$f":"IF(AT$10<YEAR($H974),0,IF(AT$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AS974))))*($F974>=5)","v":0},{"$f":"IF(AU$10<YEAR($H974),0,IF(AU$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AT974))))*($F974>=5)","v":0},{"$f":"IF(AV$10<YEAR($H974),0,IF(AV$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AU974))))*($F974>=5)","v":0},{"$f":"IF(AW$10<YEAR($H974),0,IF(AW$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AV974))))*($F974>=5)","v":0},{"$f":"IF(AX$10<YEAR($H974),0,IF(AX$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AW974))))*($F974>=5)","v":0},{"$f":"IF(AY$10<YEAR($H974),0,IF(AY$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AX974))))*($F974>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H974),0,IF(AZ$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AY974))))*($F974>=5)","v":0},{"$f":"IF(BA$10<YEAR($H974),0,IF(BA$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AZ974))))*($F974>=5)","v":0},{"$f":"IF(BB$10<YEAR($H974),0,IF(BB$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BA974))))*($F974>=5)","v":0},{"$f":"IF(BC$10<YEAR($H974),0,IF(BC$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BB974))))*($F974>=5)","v":0},{"$f":"IF(BD$10<YEAR($H974),0,IF(BD$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BC974))))*($F974>=5)","v":0},{"$f":"IF(BE$10<YEAR($H974),0,IF(BE$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BD974))))*($F974>=5)","v":0},{"$f":"IF(BF$10<YEAR($H974),0,IF(BF$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BE974))))*($F974>=5)","v":0},{"$f":"IF(BG$10<YEAR($H974),0,IF(BG$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BF974))))*($F974>=5)","v":0},{"$f":"IF(BH$10<YEAR($H974),0,IF(BH$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BG974))))*($F974>=5)","v":0},{"$f":"IF(BI$10<YEAR($H974),0,IF(BI$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BH974))))*($F974>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H974),0,IF(BJ$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BI974))))*($F974>=5)","v":0},{"$f":"IF(BK$10<YEAR($H974),0,IF(BK$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BJ974))))*($F974>=5)","v":0},{"$f":"IF(BL$10<YEAR($H974),0,IF(BL$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BK974))))*($F974>=5)","v":0},{"$f":"IF(BM$10<YEAR($H974),0,IF(BM$10=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BL974))))*($F974>=5)","v":0}]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!F15","v":"2021-01-01"},{"$f":"Input!G15","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H975),0,IF(O$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:N975))))*($F975>=5)","v":0},{"$f":"IF(P$10<YEAR($H975),0,IF(P$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:O975))))*($F975>=5)","v":0},{"$f":"IF(Q$10<YEAR($H975),0,IF(Q$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:P975))))*($F975>=5)","v":0},{"$f":"IF(R$10<YEAR($H975),0,IF(R$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Q975))))*($F975>=5)","v":0},{"$f":"IF(S$10<YEAR($H975),0,IF(S$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:R975))))*($F975>=5)","v":0},{"$f":"IF(T$10<YEAR($H975),0,IF(T$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:S975))))*($F975>=5)","v":0},{"$f":"IF(U$10<YEAR($H975),0,IF(U$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:T975))))*($F975>=5)","v":0},{"$f":"IF(V$10<YEAR($H975),0,IF(V$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:U975))))*($F975>=5)","v":0},{"$f":"IF(W$10<YEAR($H975),0,IF(W$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:V975))))*($F975>=5)","v":0},{"$f":"IF(X$10<YEAR($H975),0,IF(X$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:W975))))*($F975>=5)","v":0},{"$f":"IF(Y$10<YEAR($H975),0,IF(Y$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:X975))))*($F975>=5)","v":0},{"$f":"IF(Z$10<YEAR($H975),0,IF(Z$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Y975))))*($F975>=5)","v":0},{"$f":"IF(AA$10<YEAR($H975),0,IF(AA$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Z975))))*($F975>=5)","v":0},{"$f":"IF(AB$10<YEAR($H975),0,IF(AB$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AA975))))*($F975>=5)","v":0},{"$f":"IF(AC$10<YEAR($H975),0,IF(AC$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AB975))))*($F975>=5)","v":0},{"$f":"IF(AD$10<YEAR($H975),0,IF(AD$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AC975))))*($F975>=5)","v":0},{"$f":"IF(AE$10<YEAR($H975),0,IF(AE$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AD975))))*($F975>=5)","v":0},{"$f":"IF(AF$10<YEAR($H975),0,IF(AF$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AE975))))*($F975>=5)","v":0},{"$f":"IF(AG$10<YEAR($H975),0,IF(AG$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AF975))))*($F975>=5)","v":0},{"$f":"IF(AH$10<YEAR($H975),0,IF(AH$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AG975))))*($F975>=5)","v":0},{"$f":"IF(AI$10<YEAR($H975),0,IF(AI$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AH975))))*($F975>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H975),0,IF(AJ$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AI975))))*($F975>=5)","v":0},{"$f":"IF(AK$10<YEAR($H975),0,IF(AK$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AJ975))))*($F975>=5)","v":0},{"$f":"IF(AL$10<YEAR($H975),0,IF(AL$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AK975))))*($F975>=5)","v":0},{"$f":"IF(AM$10<YEAR($H975),0,IF(AM$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AL975))))*($F975>=5)","v":0},{"$f":"IF(AN$10<YEAR($H975),0,IF(AN$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AM975))))*($F975>=5)","v":0},{"$f":"IF(AO$10<YEAR($H975),0,IF(AO$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AN975))))*($F975>=5)","v":0},{"$f":"IF(AP$10<YEAR($H975),0,IF(AP$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AO975))))*($F975>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H975),0,IF(AQ$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AP975))))*($F975>=5)","v":0},{"$f":"IF(AR$10<YEAR($H975),0,IF(AR$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AQ975))))*($F975>=5)","v":0},{"$f":"IF(AS$10<YEAR($H975),0,IF(AS$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AR975))))*($F975>=5)","v":0},{"$f":"IF(AT$10<YEAR($H975),0,IF(AT$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AS975))))*($F975>=5)","v":0},{"$f":"IF(AU$10<YEAR($H975),0,IF(AU$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AT975))))*($F975>=5)","v":0},{"$f":"IF(AV$10<YEAR($H975),0,IF(AV$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AU975))))*($F975>=5)","v":0},{"$f":"IF(AW$10<YEAR($H975),0,IF(AW$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AV975))))*($F975>=5)","v":0},{"$f":"IF(AX$10<YEAR($H975),0,IF(AX$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AW975))))*($F975>=5)","v":0},{"$f":"IF(AY$10<YEAR($H975),0,IF(AY$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AX975))))*($F975>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H975),0,IF(AZ$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AY975))))*($F975>=5)","v":0},{"$f":"IF(BA$10<YEAR($H975),0,IF(BA$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AZ975))))*($F975>=5)","v":0},{"$f":"IF(BB$10<YEAR($H975),0,IF(BB$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BA975))))*($F975>=5)","v":0},{"$f":"IF(BC$10<YEAR($H975),0,IF(BC$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BB975))))*($F975>=5)","v":0},{"$f":"IF(BD$10<YEAR($H975),0,IF(BD$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BC975))))*($F975>=5)","v":0},{"$f":"IF(BE$10<YEAR($H975),0,IF(BE$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BD975))))*($F975>=5)","v":0},{"$f":"IF(BF$10<YEAR($H975),0,IF(BF$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BE975))))*($F975>=5)","v":0},{"$f":"IF(BG$10<YEAR($H975),0,IF(BG$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BF975))))*($F975>=5)","v":0},{"$f":"IF(BH$10<YEAR($H975),0,IF(BH$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BG975))))*($F975>=5)","v":0},{"$f":"IF(BI$10<YEAR($H975),0,IF(BI$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BH975))))*($F975>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H975),0,IF(BJ$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BI975))))*($F975>=5)","v":0},{"$f":"IF(BK$10<YEAR($H975),0,IF(BK$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BJ975))))*($F975>=5)","v":0},{"$f":"IF(BL$10<YEAR($H975),0,IF(BL$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BK975))))*($F975>=5)","v":0},{"$f":"IF(BM$10<YEAR($H975),0,IF(BM$10=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BL975))))*($F975>=5)","v":0}]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!F16","v":"2021-01-01"},{"$f":"Input!G16","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H976),0,IF(O$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:N976))))*($F976>=5)","v":0},{"$f":"IF(P$10<YEAR($H976),0,IF(P$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:O976))))*($F976>=5)","v":0},{"$f":"IF(Q$10<YEAR($H976),0,IF(Q$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:P976))))*($F976>=5)","v":0},{"$f":"IF(R$10<YEAR($H976),0,IF(R$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Q976))))*($F976>=5)","v":0},{"$f":"IF(S$10<YEAR($H976),0,IF(S$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:R976))))*($F976>=5)","v":0},{"$f":"IF(T$10<YEAR($H976),0,IF(T$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:S976))))*($F976>=5)","v":0},{"$f":"IF(U$10<YEAR($H976),0,IF(U$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:T976))))*($F976>=5)","v":0},{"$f":"IF(V$10<YEAR($H976),0,IF(V$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:U976))))*($F976>=5)","v":0},{"$f":"IF(W$10<YEAR($H976),0,IF(W$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:V976))))*($F976>=5)","v":0},{"$f":"IF(X$10<YEAR($H976),0,IF(X$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:W976))))*($F976>=5)","v":0},{"$f":"IF(Y$10<YEAR($H976),0,IF(Y$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:X976))))*($F976>=5)","v":0},{"$f":"IF(Z$10<YEAR($H976),0,IF(Z$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Y976))))*($F976>=5)","v":0},{"$f":"IF(AA$10<YEAR($H976),0,IF(AA$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Z976))))*($F976>=5)","v":0},{"$f":"IF(AB$10<YEAR($H976),0,IF(AB$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AA976))))*($F976>=5)","v":0},{"$f":"IF(AC$10<YEAR($H976),0,IF(AC$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AB976))))*($F976>=5)","v":0},{"$f":"IF(AD$10<YEAR($H976),0,IF(AD$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AC976))))*($F976>=5)","v":0},{"$f":"IF(AE$10<YEAR($H976),0,IF(AE$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AD976))))*($F976>=5)","v":0},{"$f":"IF(AF$10<YEAR($H976),0,IF(AF$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AE976))))*($F976>=5)","v":0},{"$f":"IF(AG$10<YEAR($H976),0,IF(AG$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AF976))))*($F976>=5)","v":0},{"$f":"IF(AH$10<YEAR($H976),0,IF(AH$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AG976))))*($F976>=5)","v":0},{"$f":"IF(AI$10<YEAR($H976),0,IF(AI$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AH976))))*($F976>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H976),0,IF(AJ$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AI976))))*($F976>=5)","v":0},{"$f":"IF(AK$10<YEAR($H976),0,IF(AK$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AJ976))))*($F976>=5)","v":0},{"$f":"IF(AL$10<YEAR($H976),0,IF(AL$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AK976))))*($F976>=5)","v":0},{"$f":"IF(AM$10<YEAR($H976),0,IF(AM$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AL976))))*($F976>=5)","v":0},{"$f":"IF(AN$10<YEAR($H976),0,IF(AN$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AM976))))*($F976>=5)","v":0},{"$f":"IF(AO$10<YEAR($H976),0,IF(AO$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AN976))))*($F976>=5)","v":0},{"$f":"IF(AP$10<YEAR($H976),0,IF(AP$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AO976))))*($F976>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H976),0,IF(AQ$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AP976))))*($F976>=5)","v":0},{"$f":"IF(AR$10<YEAR($H976),0,IF(AR$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AQ976))))*($F976>=5)","v":0},{"$f":"IF(AS$10<YEAR($H976),0,IF(AS$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AR976))))*($F976>=5)","v":0},{"$f":"IF(AT$10<YEAR($H976),0,IF(AT$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AS976))))*($F976>=5)","v":0},{"$f":"IF(AU$10<YEAR($H976),0,IF(AU$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AT976))))*($F976>=5)","v":0},{"$f":"IF(AV$10<YEAR($H976),0,IF(AV$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AU976))))*($F976>=5)","v":0},{"$f":"IF(AW$10<YEAR($H976),0,IF(AW$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AV976))))*($F976>=5)","v":0},{"$f":"IF(AX$10<YEAR($H976),0,IF(AX$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AW976))))*($F976>=5)","v":0},{"$f":"IF(AY$10<YEAR($H976),0,IF(AY$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AX976))))*($F976>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H976),0,IF(AZ$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AY976))))*($F976>=5)","v":0},{"$f":"IF(BA$10<YEAR($H976),0,IF(BA$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AZ976))))*($F976>=5)","v":0},{"$f":"IF(BB$10<YEAR($H976),0,IF(BB$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BA976))))*($F976>=5)","v":0},{"$f":"IF(BC$10<YEAR($H976),0,IF(BC$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BB976))))*($F976>=5)","v":0},{"$f":"IF(BD$10<YEAR($H976),0,IF(BD$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BC976))))*($F976>=5)","v":0},{"$f":"IF(BE$10<YEAR($H976),0,IF(BE$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BD976))))*($F976>=5)","v":0},{"$f":"IF(BF$10<YEAR($H976),0,IF(BF$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BE976))))*($F976>=5)","v":0},{"$f":"IF(BG$10<YEAR($H976),0,IF(BG$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BF976))))*($F976>=5)","v":0},{"$f":"IF(BH$10<YEAR($H976),0,IF(BH$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BG976))))*($F976>=5)","v":0},{"$f":"IF(BI$10<YEAR($H976),0,IF(BI$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BH976))))*($F976>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H976),0,IF(BJ$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BI976))))*($F976>=5)","v":0},{"$f":"IF(BK$10<YEAR($H976),0,IF(BK$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BJ976))))*($F976>=5)","v":0},{"$f":"IF(BL$10<YEAR($H976),0,IF(BL$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BK976))))*($F976>=5)","v":0},{"$f":"IF(BM$10<YEAR($H976),0,IF(BM$10=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BL976))))*($F976>=5)","v":0}]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!F17","v":"2021-01-01"},{"$f":"Input!G17","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H977),0,IF(O$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:N977))))*($F977>=5)","v":0},{"$f":"IF(P$10<YEAR($H977),0,IF(P$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:O977))))*($F977>=5)","v":0},{"$f":"IF(Q$10<YEAR($H977),0,IF(Q$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:P977))))*($F977>=5)","v":0},{"$f":"IF(R$10<YEAR($H977),0,IF(R$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Q977))))*($F977>=5)","v":0},{"$f":"IF(S$10<YEAR($H977),0,IF(S$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:R977))))*($F977>=5)","v":0},{"$f":"IF(T$10<YEAR($H977),0,IF(T$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:S977))))*($F977>=5)","v":0},{"$f":"IF(U$10<YEAR($H977),0,IF(U$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:T977))))*($F977>=5)","v":0},{"$f":"IF(V$10<YEAR($H977),0,IF(V$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:U977))))*($F977>=5)","v":0},{"$f":"IF(W$10<YEAR($H977),0,IF(W$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:V977))))*($F977>=5)","v":0},{"$f":"IF(X$10<YEAR($H977),0,IF(X$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:W977))))*($F977>=5)","v":0},{"$f":"IF(Y$10<YEAR($H977),0,IF(Y$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:X977))))*($F977>=5)","v":0},{"$f":"IF(Z$10<YEAR($H977),0,IF(Z$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Y977))))*($F977>=5)","v":0},{"$f":"IF(AA$10<YEAR($H977),0,IF(AA$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Z977))))*($F977>=5)","v":0},{"$f":"IF(AB$10<YEAR($H977),0,IF(AB$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AA977))))*($F977>=5)","v":0},{"$f":"IF(AC$10<YEAR($H977),0,IF(AC$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AB977))))*($F977>=5)","v":0},{"$f":"IF(AD$10<YEAR($H977),0,IF(AD$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AC977))))*($F977>=5)","v":0},{"$f":"IF(AE$10<YEAR($H977),0,IF(AE$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AD977))))*($F977>=5)","v":0},{"$f":"IF(AF$10<YEAR($H977),0,IF(AF$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AE977))))*($F977>=5)","v":0},{"$f":"IF(AG$10<YEAR($H977),0,IF(AG$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AF977))))*($F977>=5)","v":0},{"$f":"IF(AH$10<YEAR($H977),0,IF(AH$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AG977))))*($F977>=5)","v":0},{"$f":"IF(AI$10<YEAR($H977),0,IF(AI$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AH977))))*($F977>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H977),0,IF(AJ$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AI977))))*($F977>=5)","v":0},{"$f":"IF(AK$10<YEAR($H977),0,IF(AK$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AJ977))))*($F977>=5)","v":0},{"$f":"IF(AL$10<YEAR($H977),0,IF(AL$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AK977))))*($F977>=5)","v":0},{"$f":"IF(AM$10<YEAR($H977),0,IF(AM$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AL977))))*($F977>=5)","v":0},{"$f":"IF(AN$10<YEAR($H977),0,IF(AN$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AM977))))*($F977>=5)","v":0},{"$f":"IF(AO$10<YEAR($H977),0,IF(AO$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AN977))))*($F977>=5)","v":0},{"$f":"IF(AP$10<YEAR($H977),0,IF(AP$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AO977))))*($F977>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H977),0,IF(AQ$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AP977))))*($F977>=5)","v":0},{"$f":"IF(AR$10<YEAR($H977),0,IF(AR$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AQ977))))*($F977>=5)","v":0},{"$f":"IF(AS$10<YEAR($H977),0,IF(AS$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AR977))))*($F977>=5)","v":0},{"$f":"IF(AT$10<YEAR($H977),0,IF(AT$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AS977))))*($F977>=5)","v":0},{"$f":"IF(AU$10<YEAR($H977),0,IF(AU$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AT977))))*($F977>=5)","v":0},{"$f":"IF(AV$10<YEAR($H977),0,IF(AV$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AU977))))*($F977>=5)","v":0},{"$f":"IF(AW$10<YEAR($H977),0,IF(AW$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AV977))))*($F977>=5)","v":0},{"$f":"IF(AX$10<YEAR($H977),0,IF(AX$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AW977))))*($F977>=5)","v":0},{"$f":"IF(AY$10<YEAR($H977),0,IF(AY$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AX977))))*($F977>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H977),0,IF(AZ$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AY977))))*($F977>=5)","v":0},{"$f":"IF(BA$10<YEAR($H977),0,IF(BA$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AZ977))))*($F977>=5)","v":0},{"$f":"IF(BB$10<YEAR($H977),0,IF(BB$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BA977))))*($F977>=5)","v":0},{"$f":"IF(BC$10<YEAR($H977),0,IF(BC$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BB977))))*($F977>=5)","v":0},{"$f":"IF(BD$10<YEAR($H977),0,IF(BD$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BC977))))*($F977>=5)","v":0},{"$f":"IF(BE$10<YEAR($H977),0,IF(BE$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BD977))))*($F977>=5)","v":0},{"$f":"IF(BF$10<YEAR($H977),0,IF(BF$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BE977))))*($F977>=5)","v":0},{"$f":"IF(BG$10<YEAR($H977),0,IF(BG$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BF977))))*($F977>=5)","v":0},{"$f":"IF(BH$10<YEAR($H977),0,IF(BH$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BG977))))*($F977>=5)","v":0},{"$f":"IF(BI$10<YEAR($H977),0,IF(BI$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BH977))))*($F977>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H977),0,IF(BJ$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BI977))))*($F977>=5)","v":0},{"$f":"IF(BK$10<YEAR($H977),0,IF(BK$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BJ977))))*($F977>=5)","v":0},{"$f":"IF(BL$10<YEAR($H977),0,IF(BL$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BK977))))*($F977>=5)","v":0},{"$f":"IF(BM$10<YEAR($H977),0,IF(BM$10=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BL977))))*($F977>=5)","v":0}]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!F18","v":"2021-01-01"},{"$f":"Input!G18","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H978),0,IF(O$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:N978))))*($F978>=5)","v":0},{"$f":"IF(P$10<YEAR($H978),0,IF(P$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:O978))))*($F978>=5)","v":0},{"$f":"IF(Q$10<YEAR($H978),0,IF(Q$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:P978))))*($F978>=5)","v":0},{"$f":"IF(R$10<YEAR($H978),0,IF(R$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Q978))))*($F978>=5)","v":0},{"$f":"IF(S$10<YEAR($H978),0,IF(S$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:R978))))*($F978>=5)","v":0},{"$f":"IF(T$10<YEAR($H978),0,IF(T$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:S978))))*($F978>=5)","v":0},{"$f":"IF(U$10<YEAR($H978),0,IF(U$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:T978))))*($F978>=5)","v":0},{"$f":"IF(V$10<YEAR($H978),0,IF(V$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:U978))))*($F978>=5)","v":0},{"$f":"IF(W$10<YEAR($H978),0,IF(W$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:V978))))*($F978>=5)","v":0},{"$f":"IF(X$10<YEAR($H978),0,IF(X$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:W978))))*($F978>=5)","v":0},{"$f":"IF(Y$10<YEAR($H978),0,IF(Y$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:X978))))*($F978>=5)","v":0},{"$f":"IF(Z$10<YEAR($H978),0,IF(Z$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Y978))))*($F978>=5)","v":0},{"$f":"IF(AA$10<YEAR($H978),0,IF(AA$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Z978))))*($F978>=5)","v":0},{"$f":"IF(AB$10<YEAR($H978),0,IF(AB$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AA978))))*($F978>=5)","v":0},{"$f":"IF(AC$10<YEAR($H978),0,IF(AC$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AB978))))*($F978>=5)","v":0},{"$f":"IF(AD$10<YEAR($H978),0,IF(AD$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AC978))))*($F978>=5)","v":0},{"$f":"IF(AE$10<YEAR($H978),0,IF(AE$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AD978))))*($F978>=5)","v":0},{"$f":"IF(AF$10<YEAR($H978),0,IF(AF$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AE978))))*($F978>=5)","v":0},{"$f":"IF(AG$10<YEAR($H978),0,IF(AG$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AF978))))*($F978>=5)","v":0},{"$f":"IF(AH$10<YEAR($H978),0,IF(AH$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AG978))))*($F978>=5)","v":0},{"$f":"IF(AI$10<YEAR($H978),0,IF(AI$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AH978))))*($F978>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H978),0,IF(AJ$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AI978))))*($F978>=5)","v":0},{"$f":"IF(AK$10<YEAR($H978),0,IF(AK$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AJ978))))*($F978>=5)","v":0},{"$f":"IF(AL$10<YEAR($H978),0,IF(AL$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AK978))))*($F978>=5)","v":0},{"$f":"IF(AM$10<YEAR($H978),0,IF(AM$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AL978))))*($F978>=5)","v":0},{"$f":"IF(AN$10<YEAR($H978),0,IF(AN$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AM978))))*($F978>=5)","v":0},{"$f":"IF(AO$10<YEAR($H978),0,IF(AO$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AN978))))*($F978>=5)","v":0},{"$f":"IF(AP$10<YEAR($H978),0,IF(AP$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AO978))))*($F978>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H978),0,IF(AQ$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AP978))))*($F978>=5)","v":0},{"$f":"IF(AR$10<YEAR($H978),0,IF(AR$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AQ978))))*($F978>=5)","v":0},{"$f":"IF(AS$10<YEAR($H978),0,IF(AS$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AR978))))*($F978>=5)","v":0},{"$f":"IF(AT$10<YEAR($H978),0,IF(AT$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AS978))))*($F978>=5)","v":0},{"$f":"IF(AU$10<YEAR($H978),0,IF(AU$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AT978))))*($F978>=5)","v":0},{"$f":"IF(AV$10<YEAR($H978),0,IF(AV$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AU978))))*($F978>=5)","v":0},{"$f":"IF(AW$10<YEAR($H978),0,IF(AW$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AV978))))*($F978>=5)","v":0},{"$f":"IF(AX$10<YEAR($H978),0,IF(AX$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AW978))))*($F978>=5)","v":0},{"$f":"IF(AY$10<YEAR($H978),0,IF(AY$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AX978))))*($F978>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H978),0,IF(AZ$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AY978))))*($F978>=5)","v":0},{"$f":"IF(BA$10<YEAR($H978),0,IF(BA$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AZ978))))*($F978>=5)","v":0},{"$f":"IF(BB$10<YEAR($H978),0,IF(BB$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BA978))))*($F978>=5)","v":0},{"$f":"IF(BC$10<YEAR($H978),0,IF(BC$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BB978))))*($F978>=5)","v":0},{"$f":"IF(BD$10<YEAR($H978),0,IF(BD$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BC978))))*($F978>=5)","v":0},{"$f":"IF(BE$10<YEAR($H978),0,IF(BE$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BD978))))*($F978>=5)","v":0},{"$f":"IF(BF$10<YEAR($H978),0,IF(BF$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BE978))))*($F978>=5)","v":0},{"$f":"IF(BG$10<YEAR($H978),0,IF(BG$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BF978))))*($F978>=5)","v":0},{"$f":"IF(BH$10<YEAR($H978),0,IF(BH$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BG978))))*($F978>=5)","v":0},{"$f":"IF(BI$10<YEAR($H978),0,IF(BI$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BH978))))*($F978>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H978),0,IF(BJ$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BI978))))*($F978>=5)","v":0},{"$f":"IF(BK$10<YEAR($H978),0,IF(BK$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BJ978))))*($F978>=5)","v":0},{"$f":"IF(BL$10<YEAR($H978),0,IF(BL$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BK978))))*($F978>=5)","v":0},{"$f":"IF(BM$10<YEAR($H978),0,IF(BM$10=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BL978))))*($F978>=5)","v":0}]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!F19","v":"2021-01-01"},{"$f":"Input!G19","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H979),0,IF(O$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:N979))))*($F979>=5)","v":0},{"$f":"IF(P$10<YEAR($H979),0,IF(P$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:O979))))*($F979>=5)","v":0},{"$f":"IF(Q$10<YEAR($H979),0,IF(Q$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:P979))))*($F979>=5)","v":0},{"$f":"IF(R$10<YEAR($H979),0,IF(R$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Q979))))*($F979>=5)","v":0},{"$f":"IF(S$10<YEAR($H979),0,IF(S$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:R979))))*($F979>=5)","v":0},{"$f":"IF(T$10<YEAR($H979),0,IF(T$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:S979))))*($F979>=5)","v":0},{"$f":"IF(U$10<YEAR($H979),0,IF(U$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:T979))))*($F979>=5)","v":0},{"$f":"IF(V$10<YEAR($H979),0,IF(V$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:U979))))*($F979>=5)","v":0},{"$f":"IF(W$10<YEAR($H979),0,IF(W$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:V979))))*($F979>=5)","v":0},{"$f":"IF(X$10<YEAR($H979),0,IF(X$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:W979))))*($F979>=5)","v":0},{"$f":"IF(Y$10<YEAR($H979),0,IF(Y$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:X979))))*($F979>=5)","v":0},{"$f":"IF(Z$10<YEAR($H979),0,IF(Z$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Y979))))*($F979>=5)","v":0},{"$f":"IF(AA$10<YEAR($H979),0,IF(AA$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Z979))))*($F979>=5)","v":0},{"$f":"IF(AB$10<YEAR($H979),0,IF(AB$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AA979))))*($F979>=5)","v":0},{"$f":"IF(AC$10<YEAR($H979),0,IF(AC$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AB979))))*($F979>=5)","v":0},{"$f":"IF(AD$10<YEAR($H979),0,IF(AD$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AC979))))*($F979>=5)","v":0},{"$f":"IF(AE$10<YEAR($H979),0,IF(AE$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AD979))))*($F979>=5)","v":0},{"$f":"IF(AF$10<YEAR($H979),0,IF(AF$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AE979))))*($F979>=5)","v":0},{"$f":"IF(AG$10<YEAR($H979),0,IF(AG$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AF979))))*($F979>=5)","v":0},{"$f":"IF(AH$10<YEAR($H979),0,IF(AH$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AG979))))*($F979>=5)","v":0},{"$f":"IF(AI$10<YEAR($H979),0,IF(AI$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AH979))))*($F979>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H979),0,IF(AJ$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AI979))))*($F979>=5)","v":0},{"$f":"IF(AK$10<YEAR($H979),0,IF(AK$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AJ979))))*($F979>=5)","v":0},{"$f":"IF(AL$10<YEAR($H979),0,IF(AL$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AK979))))*($F979>=5)","v":0},{"$f":"IF(AM$10<YEAR($H979),0,IF(AM$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AL979))))*($F979>=5)","v":0},{"$f":"IF(AN$10<YEAR($H979),0,IF(AN$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AM979))))*($F979>=5)","v":0},{"$f":"IF(AO$10<YEAR($H979),0,IF(AO$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AN979))))*($F979>=5)","v":0},{"$f":"IF(AP$10<YEAR($H979),0,IF(AP$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AO979))))*($F979>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H979),0,IF(AQ$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AP979))))*($F979>=5)","v":0},{"$f":"IF(AR$10<YEAR($H979),0,IF(AR$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AQ979))))*($F979>=5)","v":0},{"$f":"IF(AS$10<YEAR($H979),0,IF(AS$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AR979))))*($F979>=5)","v":0},{"$f":"IF(AT$10<YEAR($H979),0,IF(AT$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AS979))))*($F979>=5)","v":0},{"$f":"IF(AU$10<YEAR($H979),0,IF(AU$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AT979))))*($F979>=5)","v":0},{"$f":"IF(AV$10<YEAR($H979),0,IF(AV$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AU979))))*($F979>=5)","v":0},{"$f":"IF(AW$10<YEAR($H979),0,IF(AW$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AV979))))*($F979>=5)","v":0},{"$f":"IF(AX$10<YEAR($H979),0,IF(AX$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AW979))))*($F979>=5)","v":0},{"$f":"IF(AY$10<YEAR($H979),0,IF(AY$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AX979))))*($F979>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H979),0,IF(AZ$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AY979))))*($F979>=5)","v":0},{"$f":"IF(BA$10<YEAR($H979),0,IF(BA$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AZ979))))*($F979>=5)","v":0},{"$f":"IF(BB$10<YEAR($H979),0,IF(BB$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BA979))))*($F979>=5)","v":0},{"$f":"IF(BC$10<YEAR($H979),0,IF(BC$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BB979))))*($F979>=5)","v":0},{"$f":"IF(BD$10<YEAR($H979),0,IF(BD$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BC979))))*($F979>=5)","v":0},{"$f":"IF(BE$10<YEAR($H979),0,IF(BE$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BD979))))*($F979>=5)","v":0},{"$f":"IF(BF$10<YEAR($H979),0,IF(BF$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BE979))))*($F979>=5)","v":0},{"$f":"IF(BG$10<YEAR($H979),0,IF(BG$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BF979))))*($F979>=5)","v":0},{"$f":"IF(BH$10<YEAR($H979),0,IF(BH$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BG979))))*($F979>=5)","v":0},{"$f":"IF(BI$10<YEAR($H979),0,IF(BI$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BH979))))*($F979>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H979),0,IF(BJ$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BI979))))*($F979>=5)","v":0},{"$f":"IF(BK$10<YEAR($H979),0,IF(BK$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BJ979))))*($F979>=5)","v":0},{"$f":"IF(BL$10<YEAR($H979),0,IF(BL$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BK979))))*($F979>=5)","v":0},{"$f":"IF(BM$10<YEAR($H979),0,IF(BM$10=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BL979))))*($F979>=5)","v":0}]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!F20","v":"2021-01-01"},{"$f":"Input!G20","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H980),0,IF(O$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:N980))))*($F980>=5)","v":0},{"$f":"IF(P$10<YEAR($H980),0,IF(P$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:O980))))*($F980>=5)","v":0},{"$f":"IF(Q$10<YEAR($H980),0,IF(Q$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:P980))))*($F980>=5)","v":0},{"$f":"IF(R$10<YEAR($H980),0,IF(R$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Q980))))*($F980>=5)","v":0},{"$f":"IF(S$10<YEAR($H980),0,IF(S$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:R980))))*($F980>=5)","v":0},{"$f":"IF(T$10<YEAR($H980),0,IF(T$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:S980))))*($F980>=5)","v":0},{"$f":"IF(U$10<YEAR($H980),0,IF(U$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:T980))))*($F980>=5)","v":0},{"$f":"IF(V$10<YEAR($H980),0,IF(V$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:U980))))*($F980>=5)","v":0},{"$f":"IF(W$10<YEAR($H980),0,IF(W$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:V980))))*($F980>=5)","v":0},{"$f":"IF(X$10<YEAR($H980),0,IF(X$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:W980))))*($F980>=5)","v":0},{"$f":"IF(Y$10<YEAR($H980),0,IF(Y$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:X980))))*($F980>=5)","v":0},{"$f":"IF(Z$10<YEAR($H980),0,IF(Z$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Y980))))*($F980>=5)","v":0},{"$f":"IF(AA$10<YEAR($H980),0,IF(AA$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Z980))))*($F980>=5)","v":0},{"$f":"IF(AB$10<YEAR($H980),0,IF(AB$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AA980))))*($F980>=5)","v":0},{"$f":"IF(AC$10<YEAR($H980),0,IF(AC$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AB980))))*($F980>=5)","v":0},{"$f":"IF(AD$10<YEAR($H980),0,IF(AD$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AC980))))*($F980>=5)","v":0},{"$f":"IF(AE$10<YEAR($H980),0,IF(AE$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AD980))))*($F980>=5)","v":0},{"$f":"IF(AF$10<YEAR($H980),0,IF(AF$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AE980))))*($F980>=5)","v":0},{"$f":"IF(AG$10<YEAR($H980),0,IF(AG$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AF980))))*($F980>=5)","v":0},{"$f":"IF(AH$10<YEAR($H980),0,IF(AH$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AG980))))*($F980>=5)","v":0},{"$f":"IF(AI$10<YEAR($H980),0,IF(AI$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AH980))))*($F980>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H980),0,IF(AJ$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AI980))))*($F980>=5)","v":0},{"$f":"IF(AK$10<YEAR($H980),0,IF(AK$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AJ980))))*($F980>=5)","v":0},{"$f":"IF(AL$10<YEAR($H980),0,IF(AL$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AK980))))*($F980>=5)","v":0},{"$f":"IF(AM$10<YEAR($H980),0,IF(AM$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AL980))))*($F980>=5)","v":0},{"$f":"IF(AN$10<YEAR($H980),0,IF(AN$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AM980))))*($F980>=5)","v":0},{"$f":"IF(AO$10<YEAR($H980),0,IF(AO$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AN980))))*($F980>=5)","v":0},{"$f":"IF(AP$10<YEAR($H980),0,IF(AP$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AO980))))*($F980>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H980),0,IF(AQ$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AP980))))*($F980>=5)","v":0},{"$f":"IF(AR$10<YEAR($H980),0,IF(AR$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AQ980))))*($F980>=5)","v":0},{"$f":"IF(AS$10<YEAR($H980),0,IF(AS$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AR980))))*($F980>=5)","v":0},{"$f":"IF(AT$10<YEAR($H980),0,IF(AT$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AS980))))*($F980>=5)","v":0},{"$f":"IF(AU$10<YEAR($H980),0,IF(AU$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AT980))))*($F980>=5)","v":0},{"$f":"IF(AV$10<YEAR($H980),0,IF(AV$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AU980))))*($F980>=5)","v":0},{"$f":"IF(AW$10<YEAR($H980),0,IF(AW$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AV980))))*($F980>=5)","v":0},{"$f":"IF(AX$10<YEAR($H980),0,IF(AX$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AW980))))*($F980>=5)","v":0},{"$f":"IF(AY$10<YEAR($H980),0,IF(AY$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AX980))))*($F980>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H980),0,IF(AZ$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AY980))))*($F980>=5)","v":0},{"$f":"IF(BA$10<YEAR($H980),0,IF(BA$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AZ980))))*($F980>=5)","v":0},{"$f":"IF(BB$10<YEAR($H980),0,IF(BB$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BA980))))*($F980>=5)","v":0},{"$f":"IF(BC$10<YEAR($H980),0,IF(BC$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BB980))))*($F980>=5)","v":0},{"$f":"IF(BD$10<YEAR($H980),0,IF(BD$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BC980))))*($F980>=5)","v":0},{"$f":"IF(BE$10<YEAR($H980),0,IF(BE$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BD980))))*($F980>=5)","v":0},{"$f":"IF(BF$10<YEAR($H980),0,IF(BF$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BE980))))*($F980>=5)","v":0},{"$f":"IF(BG$10<YEAR($H980),0,IF(BG$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BF980))))*($F980>=5)","v":0},{"$f":"IF(BH$10<YEAR($H980),0,IF(BH$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BG980))))*($F980>=5)","v":0},{"$f":"IF(BI$10<YEAR($H980),0,IF(BI$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BH980))))*($F980>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H980),0,IF(BJ$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BI980))))*($F980>=5)","v":0},{"$f":"IF(BK$10<YEAR($H980),0,IF(BK$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BJ980))))*($F980>=5)","v":0},{"$f":"IF(BL$10<YEAR($H980),0,IF(BL$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BK980))))*($F980>=5)","v":0},{"$f":"IF(BM$10<YEAR($H980),0,IF(BM$10=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BL980))))*($F980>=5)","v":0}]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!F21","v":"2021-01-01"},{"$f":"Input!G21","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H981),0,IF(O$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:N981))))*($F981>=5)","v":0},{"$f":"IF(P$10<YEAR($H981),0,IF(P$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:O981))))*($F981>=5)","v":0},{"$f":"IF(Q$10<YEAR($H981),0,IF(Q$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:P981))))*($F981>=5)","v":0},{"$f":"IF(R$10<YEAR($H981),0,IF(R$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Q981))))*($F981>=5)","v":0},{"$f":"IF(S$10<YEAR($H981),0,IF(S$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:R981))))*($F981>=5)","v":0},{"$f":"IF(T$10<YEAR($H981),0,IF(T$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:S981))))*($F981>=5)","v":0},{"$f":"IF(U$10<YEAR($H981),0,IF(U$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:T981))))*($F981>=5)","v":0},{"$f":"IF(V$10<YEAR($H981),0,IF(V$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:U981))))*($F981>=5)","v":0},{"$f":"IF(W$10<YEAR($H981),0,IF(W$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:V981))))*($F981>=5)","v":0},{"$f":"IF(X$10<YEAR($H981),0,IF(X$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:W981))))*($F981>=5)","v":0},{"$f":"IF(Y$10<YEAR($H981),0,IF(Y$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:X981))))*($F981>=5)","v":0},{"$f":"IF(Z$10<YEAR($H981),0,IF(Z$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Y981))))*($F981>=5)","v":0},{"$f":"IF(AA$10<YEAR($H981),0,IF(AA$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Z981))))*($F981>=5)","v":0},{"$f":"IF(AB$10<YEAR($H981),0,IF(AB$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AA981))))*($F981>=5)","v":0},{"$f":"IF(AC$10<YEAR($H981),0,IF(AC$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AB981))))*($F981>=5)","v":0},{"$f":"IF(AD$10<YEAR($H981),0,IF(AD$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AC981))))*($F981>=5)","v":0},{"$f":"IF(AE$10<YEAR($H981),0,IF(AE$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AD981))))*($F981>=5)","v":0},{"$f":"IF(AF$10<YEAR($H981),0,IF(AF$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AE981))))*($F981>=5)","v":0},{"$f":"IF(AG$10<YEAR($H981),0,IF(AG$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AF981))))*($F981>=5)","v":0},{"$f":"IF(AH$10<YEAR($H981),0,IF(AH$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AG981))))*($F981>=5)","v":0},{"$f":"IF(AI$10<YEAR($H981),0,IF(AI$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AH981))))*($F981>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H981),0,IF(AJ$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AI981))))*($F981>=5)","v":0},{"$f":"IF(AK$10<YEAR($H981),0,IF(AK$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AJ981))))*($F981>=5)","v":0},{"$f":"IF(AL$10<YEAR($H981),0,IF(AL$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AK981))))*($F981>=5)","v":0},{"$f":"IF(AM$10<YEAR($H981),0,IF(AM$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AL981))))*($F981>=5)","v":0},{"$f":"IF(AN$10<YEAR($H981),0,IF(AN$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AM981))))*($F981>=5)","v":0},{"$f":"IF(AO$10<YEAR($H981),0,IF(AO$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AN981))))*($F981>=5)","v":0},{"$f":"IF(AP$10<YEAR($H981),0,IF(AP$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AO981))))*($F981>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H981),0,IF(AQ$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AP981))))*($F981>=5)","v":0},{"$f":"IF(AR$10<YEAR($H981),0,IF(AR$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AQ981))))*($F981>=5)","v":0},{"$f":"IF(AS$10<YEAR($H981),0,IF(AS$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AR981))))*($F981>=5)","v":0},{"$f":"IF(AT$10<YEAR($H981),0,IF(AT$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AS981))))*($F981>=5)","v":0},{"$f":"IF(AU$10<YEAR($H981),0,IF(AU$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AT981))))*($F981>=5)","v":0},{"$f":"IF(AV$10<YEAR($H981),0,IF(AV$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AU981))))*($F981>=5)","v":0},{"$f":"IF(AW$10<YEAR($H981),0,IF(AW$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AV981))))*($F981>=5)","v":0},{"$f":"IF(AX$10<YEAR($H981),0,IF(AX$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AW981))))*($F981>=5)","v":0},{"$f":"IF(AY$10<YEAR($H981),0,IF(AY$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AX981))))*($F981>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H981),0,IF(AZ$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AY981))))*($F981>=5)","v":0},{"$f":"IF(BA$10<YEAR($H981),0,IF(BA$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AZ981))))*($F981>=5)","v":0},{"$f":"IF(BB$10<YEAR($H981),0,IF(BB$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BA981))))*($F981>=5)","v":0},{"$f":"IF(BC$10<YEAR($H981),0,IF(BC$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BB981))))*($F981>=5)","v":0},{"$f":"IF(BD$10<YEAR($H981),0,IF(BD$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BC981))))*($F981>=5)","v":0},{"$f":"IF(BE$10<YEAR($H981),0,IF(BE$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BD981))))*($F981>=5)","v":0},{"$f":"IF(BF$10<YEAR($H981),0,IF(BF$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BE981))))*($F981>=5)","v":0},{"$f":"IF(BG$10<YEAR($H981),0,IF(BG$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BF981))))*($F981>=5)","v":0},{"$f":"IF(BH$10<YEAR($H981),0,IF(BH$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BG981))))*($F981>=5)","v":0},{"$f":"IF(BI$10<YEAR($H981),0,IF(BI$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BH981))))*($F981>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H981),0,IF(BJ$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BI981))))*($F981>=5)","v":0},{"$f":"IF(BK$10<YEAR($H981),0,IF(BK$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BJ981))))*($F981>=5)","v":0},{"$f":"IF(BL$10<YEAR($H981),0,IF(BL$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BK981))))*($F981>=5)","v":0},{"$f":"IF(BM$10<YEAR($H981),0,IF(BM$10=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BL981))))*($F981>=5)","v":0}]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!F22","v":"2021-01-01"},{"$f":"Input!G22","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H982),0,IF(O$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:N982))))*($F982>=5)","v":0},{"$f":"IF(P$10<YEAR($H982),0,IF(P$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:O982))))*($F982>=5)","v":0},{"$f":"IF(Q$10<YEAR($H982),0,IF(Q$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:P982))))*($F982>=5)","v":0},{"$f":"IF(R$10<YEAR($H982),0,IF(R$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Q982))))*($F982>=5)","v":0},{"$f":"IF(S$10<YEAR($H982),0,IF(S$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:R982))))*($F982>=5)","v":0},{"$f":"IF(T$10<YEAR($H982),0,IF(T$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:S982))))*($F982>=5)","v":0},{"$f":"IF(U$10<YEAR($H982),0,IF(U$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:T982))))*($F982>=5)","v":0},{"$f":"IF(V$10<YEAR($H982),0,IF(V$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:U982))))*($F982>=5)","v":0},{"$f":"IF(W$10<YEAR($H982),0,IF(W$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:V982))))*($F982>=5)","v":0},{"$f":"IF(X$10<YEAR($H982),0,IF(X$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:W982))))*($F982>=5)","v":0},{"$f":"IF(Y$10<YEAR($H982),0,IF(Y$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:X982))))*($F982>=5)","v":0},{"$f":"IF(Z$10<YEAR($H982),0,IF(Z$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Y982))))*($F982>=5)","v":0},{"$f":"IF(AA$10<YEAR($H982),0,IF(AA$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Z982))))*($F982>=5)","v":0},{"$f":"IF(AB$10<YEAR($H982),0,IF(AB$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AA982))))*($F982>=5)","v":0},{"$f":"IF(AC$10<YEAR($H982),0,IF(AC$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AB982))))*($F982>=5)","v":0},{"$f":"IF(AD$10<YEAR($H982),0,IF(AD$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AC982))))*($F982>=5)","v":0},{"$f":"IF(AE$10<YEAR($H982),0,IF(AE$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AD982))))*($F982>=5)","v":0},{"$f":"IF(AF$10<YEAR($H982),0,IF(AF$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AE982))))*($F982>=5)","v":0},{"$f":"IF(AG$10<YEAR($H982),0,IF(AG$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AF982))))*($F982>=5)","v":0},{"$f":"IF(AH$10<YEAR($H982),0,IF(AH$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AG982))))*($F982>=5)","v":0},{"$f":"IF(AI$10<YEAR($H982),0,IF(AI$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AH982))))*($F982>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H982),0,IF(AJ$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AI982))))*($F982>=5)","v":0},{"$f":"IF(AK$10<YEAR($H982),0,IF(AK$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AJ982))))*($F982>=5)","v":0},{"$f":"IF(AL$10<YEAR($H982),0,IF(AL$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AK982))))*($F982>=5)","v":0},{"$f":"IF(AM$10<YEAR($H982),0,IF(AM$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AL982))))*($F982>=5)","v":0},{"$f":"IF(AN$10<YEAR($H982),0,IF(AN$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AM982))))*($F982>=5)","v":0},{"$f":"IF(AO$10<YEAR($H982),0,IF(AO$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AN982))))*($F982>=5)","v":0},{"$f":"IF(AP$10<YEAR($H982),0,IF(AP$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AO982))))*($F982>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H982),0,IF(AQ$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AP982))))*($F982>=5)","v":0},{"$f":"IF(AR$10<YEAR($H982),0,IF(AR$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AQ982))))*($F982>=5)","v":0},{"$f":"IF(AS$10<YEAR($H982),0,IF(AS$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AR982))))*($F982>=5)","v":0},{"$f":"IF(AT$10<YEAR($H982),0,IF(AT$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AS982))))*($F982>=5)","v":0},{"$f":"IF(AU$10<YEAR($H982),0,IF(AU$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AT982))))*($F982>=5)","v":0},{"$f":"IF(AV$10<YEAR($H982),0,IF(AV$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AU982))))*($F982>=5)","v":0},{"$f":"IF(AW$10<YEAR($H982),0,IF(AW$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AV982))))*($F982>=5)","v":0},{"$f":"IF(AX$10<YEAR($H982),0,IF(AX$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AW982))))*($F982>=5)","v":0},{"$f":"IF(AY$10<YEAR($H982),0,IF(AY$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AX982))))*($F982>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H982),0,IF(AZ$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AY982))))*($F982>=5)","v":0},{"$f":"IF(BA$10<YEAR($H982),0,IF(BA$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AZ982))))*($F982>=5)","v":0},{"$f":"IF(BB$10<YEAR($H982),0,IF(BB$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BA982))))*($F982>=5)","v":0},{"$f":"IF(BC$10<YEAR($H982),0,IF(BC$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BB982))))*($F982>=5)","v":0},{"$f":"IF(BD$10<YEAR($H982),0,IF(BD$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BC982))))*($F982>=5)","v":0},{"$f":"IF(BE$10<YEAR($H982),0,IF(BE$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BD982))))*($F982>=5)","v":0},{"$f":"IF(BF$10<YEAR($H982),0,IF(BF$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BE982))))*($F982>=5)","v":0},{"$f":"IF(BG$10<YEAR($H982),0,IF(BG$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BF982))))*($F982>=5)","v":0},{"$f":"IF(BH$10<YEAR($H982),0,IF(BH$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BG982))))*($F982>=5)","v":0},{"$f":"IF(BI$10<YEAR($H982),0,IF(BI$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BH982))))*($F982>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H982),0,IF(BJ$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BI982))))*($F982>=5)","v":0},{"$f":"IF(BK$10<YEAR($H982),0,IF(BK$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BJ982))))*($F982>=5)","v":0},{"$f":"IF(BL$10<YEAR($H982),0,IF(BL$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BK982))))*($F982>=5)","v":0},{"$f":"IF(BM$10<YEAR($H982),0,IF(BM$10=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BL982))))*($F982>=5)","v":0}]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!F23","v":"2021-01-01"},{"$f":"Input!G23","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H983),0,IF(O$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:N983))))*($F983>=5)","v":0},{"$f":"IF(P$10<YEAR($H983),0,IF(P$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:O983))))*($F983>=5)","v":0},{"$f":"IF(Q$10<YEAR($H983),0,IF(Q$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:P983))))*($F983>=5)","v":0},{"$f":"IF(R$10<YEAR($H983),0,IF(R$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Q983))))*($F983>=5)","v":0},{"$f":"IF(S$10<YEAR($H983),0,IF(S$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:R983))))*($F983>=5)","v":0},{"$f":"IF(T$10<YEAR($H983),0,IF(T$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:S983))))*($F983>=5)","v":0},{"$f":"IF(U$10<YEAR($H983),0,IF(U$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:T983))))*($F983>=5)","v":0},{"$f":"IF(V$10<YEAR($H983),0,IF(V$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:U983))))*($F983>=5)","v":0},{"$f":"IF(W$10<YEAR($H983),0,IF(W$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:V983))))*($F983>=5)","v":0},{"$f":"IF(X$10<YEAR($H983),0,IF(X$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:W983))))*($F983>=5)","v":0},{"$f":"IF(Y$10<YEAR($H983),0,IF(Y$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:X983))))*($F983>=5)","v":0},{"$f":"IF(Z$10<YEAR($H983),0,IF(Z$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Y983))))*($F983>=5)","v":0},{"$f":"IF(AA$10<YEAR($H983),0,IF(AA$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Z983))))*($F983>=5)","v":0},{"$f":"IF(AB$10<YEAR($H983),0,IF(AB$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AA983))))*($F983>=5)","v":0},{"$f":"IF(AC$10<YEAR($H983),0,IF(AC$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AB983))))*($F983>=5)","v":0},{"$f":"IF(AD$10<YEAR($H983),0,IF(AD$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AC983))))*($F983>=5)","v":0},{"$f":"IF(AE$10<YEAR($H983),0,IF(AE$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AD983))))*($F983>=5)","v":0},{"$f":"IF(AF$10<YEAR($H983),0,IF(AF$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AE983))))*($F983>=5)","v":0},{"$f":"IF(AG$10<YEAR($H983),0,IF(AG$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AF983))))*($F983>=5)","v":0},{"$f":"IF(AH$10<YEAR($H983),0,IF(AH$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AG983))))*($F983>=5)","v":0},{"$f":"IF(AI$10<YEAR($H983),0,IF(AI$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AH983))))*($F983>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H983),0,IF(AJ$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AI983))))*($F983>=5)","v":0},{"$f":"IF(AK$10<YEAR($H983),0,IF(AK$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AJ983))))*($F983>=5)","v":0},{"$f":"IF(AL$10<YEAR($H983),0,IF(AL$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AK983))))*($F983>=5)","v":0},{"$f":"IF(AM$10<YEAR($H983),0,IF(AM$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AL983))))*($F983>=5)","v":0},{"$f":"IF(AN$10<YEAR($H983),0,IF(AN$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AM983))))*($F983>=5)","v":0},{"$f":"IF(AO$10<YEAR($H983),0,IF(AO$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AN983))))*($F983>=5)","v":0},{"$f":"IF(AP$10<YEAR($H983),0,IF(AP$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AO983))))*($F983>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H983),0,IF(AQ$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AP983))))*($F983>=5)","v":0},{"$f":"IF(AR$10<YEAR($H983),0,IF(AR$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AQ983))))*($F983>=5)","v":0},{"$f":"IF(AS$10<YEAR($H983),0,IF(AS$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AR983))))*($F983>=5)","v":0},{"$f":"IF(AT$10<YEAR($H983),0,IF(AT$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AS983))))*($F983>=5)","v":0},{"$f":"IF(AU$10<YEAR($H983),0,IF(AU$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AT983))))*($F983>=5)","v":0},{"$f":"IF(AV$10<YEAR($H983),0,IF(AV$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AU983))))*($F983>=5)","v":0},{"$f":"IF(AW$10<YEAR($H983),0,IF(AW$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AV983))))*($F983>=5)","v":0},{"$f":"IF(AX$10<YEAR($H983),0,IF(AX$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AW983))))*($F983>=5)","v":0},{"$f":"IF(AY$10<YEAR($H983),0,IF(AY$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AX983))))*($F983>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H983),0,IF(AZ$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AY983))))*($F983>=5)","v":0},{"$f":"IF(BA$10<YEAR($H983),0,IF(BA$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AZ983))))*($F983>=5)","v":0},{"$f":"IF(BB$10<YEAR($H983),0,IF(BB$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BA983))))*($F983>=5)","v":0},{"$f":"IF(BC$10<YEAR($H983),0,IF(BC$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BB983))))*($F983>=5)","v":0},{"$f":"IF(BD$10<YEAR($H983),0,IF(BD$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BC983))))*($F983>=5)","v":0},{"$f":"IF(BE$10<YEAR($H983),0,IF(BE$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BD983))))*($F983>=5)","v":0},{"$f":"IF(BF$10<YEAR($H983),0,IF(BF$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BE983))))*($F983>=5)","v":0},{"$f":"IF(BG$10<YEAR($H983),0,IF(BG$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BF983))))*($F983>=5)","v":0},{"$f":"IF(BH$10<YEAR($H983),0,IF(BH$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BG983))))*($F983>=5)","v":0},{"$f":"IF(BI$10<YEAR($H983),0,IF(BI$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BH983))))*($F983>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H983),0,IF(BJ$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BI983))))*($F983>=5)","v":0},{"$f":"IF(BK$10<YEAR($H983),0,IF(BK$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BJ983))))*($F983>=5)","v":0},{"$f":"IF(BL$10<YEAR($H983),0,IF(BL$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BK983))))*($F983>=5)","v":0},{"$f":"IF(BM$10<YEAR($H983),0,IF(BM$10=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BL983))))*($F983>=5)","v":0}]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!F24","v":"2021-01-01"},{"$f":"Input!G24","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H984),0,IF(O$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:N984))))*($F984>=5)","v":0},{"$f":"IF(P$10<YEAR($H984),0,IF(P$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:O984))))*($F984>=5)","v":0},{"$f":"IF(Q$10<YEAR($H984),0,IF(Q$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:P984))))*($F984>=5)","v":0},{"$f":"IF(R$10<YEAR($H984),0,IF(R$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Q984))))*($F984>=5)","v":0},{"$f":"IF(S$10<YEAR($H984),0,IF(S$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:R984))))*($F984>=5)","v":0},{"$f":"IF(T$10<YEAR($H984),0,IF(T$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:S984))))*($F984>=5)","v":0},{"$f":"IF(U$10<YEAR($H984),0,IF(U$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:T984))))*($F984>=5)","v":0},{"$f":"IF(V$10<YEAR($H984),0,IF(V$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:U984))))*($F984>=5)","v":0},{"$f":"IF(W$10<YEAR($H984),0,IF(W$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:V984))))*($F984>=5)","v":0},{"$f":"IF(X$10<YEAR($H984),0,IF(X$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:W984))))*($F984>=5)","v":0},{"$f":"IF(Y$10<YEAR($H984),0,IF(Y$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:X984))))*($F984>=5)","v":0},{"$f":"IF(Z$10<YEAR($H984),0,IF(Z$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Y984))))*($F984>=5)","v":0},{"$f":"IF(AA$10<YEAR($H984),0,IF(AA$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Z984))))*($F984>=5)","v":0},{"$f":"IF(AB$10<YEAR($H984),0,IF(AB$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AA984))))*($F984>=5)","v":0},{"$f":"IF(AC$10<YEAR($H984),0,IF(AC$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AB984))))*($F984>=5)","v":0},{"$f":"IF(AD$10<YEAR($H984),0,IF(AD$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AC984))))*($F984>=5)","v":0},{"$f":"IF(AE$10<YEAR($H984),0,IF(AE$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AD984))))*($F984>=5)","v":0},{"$f":"IF(AF$10<YEAR($H984),0,IF(AF$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AE984))))*($F984>=5)","v":0},{"$f":"IF(AG$10<YEAR($H984),0,IF(AG$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AF984))))*($F984>=5)","v":0},{"$f":"IF(AH$10<YEAR($H984),0,IF(AH$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AG984))))*($F984>=5)","v":0},{"$f":"IF(AI$10<YEAR($H984),0,IF(AI$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AH984))))*($F984>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H984),0,IF(AJ$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AI984))))*($F984>=5)","v":0},{"$f":"IF(AK$10<YEAR($H984),0,IF(AK$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AJ984))))*($F984>=5)","v":0},{"$f":"IF(AL$10<YEAR($H984),0,IF(AL$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AK984))))*($F984>=5)","v":0},{"$f":"IF(AM$10<YEAR($H984),0,IF(AM$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AL984))))*($F984>=5)","v":0},{"$f":"IF(AN$10<YEAR($H984),0,IF(AN$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AM984))))*($F984>=5)","v":0},{"$f":"IF(AO$10<YEAR($H984),0,IF(AO$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AN984))))*($F984>=5)","v":0},{"$f":"IF(AP$10<YEAR($H984),0,IF(AP$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AO984))))*($F984>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H984),0,IF(AQ$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AP984))))*($F984>=5)","v":0},{"$f":"IF(AR$10<YEAR($H984),0,IF(AR$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AQ984))))*($F984>=5)","v":0},{"$f":"IF(AS$10<YEAR($H984),0,IF(AS$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AR984))))*($F984>=5)","v":0},{"$f":"IF(AT$10<YEAR($H984),0,IF(AT$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AS984))))*($F984>=5)","v":0},{"$f":"IF(AU$10<YEAR($H984),0,IF(AU$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AT984))))*($F984>=5)","v":0},{"$f":"IF(AV$10<YEAR($H984),0,IF(AV$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AU984))))*($F984>=5)","v":0},{"$f":"IF(AW$10<YEAR($H984),0,IF(AW$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AV984))))*($F984>=5)","v":0},{"$f":"IF(AX$10<YEAR($H984),0,IF(AX$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AW984))))*($F984>=5)","v":0},{"$f":"IF(AY$10<YEAR($H984),0,IF(AY$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AX984))))*($F984>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H984),0,IF(AZ$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AY984))))*($F984>=5)","v":0},{"$f":"IF(BA$10<YEAR($H984),0,IF(BA$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AZ984))))*($F984>=5)","v":0},{"$f":"IF(BB$10<YEAR($H984),0,IF(BB$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BA984))))*($F984>=5)","v":0},{"$f":"IF(BC$10<YEAR($H984),0,IF(BC$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BB984))))*($F984>=5)","v":0},{"$f":"IF(BD$10<YEAR($H984),0,IF(BD$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BC984))))*($F984>=5)","v":0},{"$f":"IF(BE$10<YEAR($H984),0,IF(BE$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BD984))))*($F984>=5)","v":0},{"$f":"IF(BF$10<YEAR($H984),0,IF(BF$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BE984))))*($F984>=5)","v":0},{"$f":"IF(BG$10<YEAR($H984),0,IF(BG$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BF984))))*($F984>=5)","v":0},{"$f":"IF(BH$10<YEAR($H984),0,IF(BH$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BG984))))*($F984>=5)","v":0},{"$f":"IF(BI$10<YEAR($H984),0,IF(BI$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BH984))))*($F984>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H984),0,IF(BJ$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BI984))))*($F984>=5)","v":0},{"$f":"IF(BK$10<YEAR($H984),0,IF(BK$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BJ984))))*($F984>=5)","v":0},{"$f":"IF(BL$10<YEAR($H984),0,IF(BL$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BK984))))*($F984>=5)","v":0},{"$f":"IF(BM$10<YEAR($H984),0,IF(BM$10=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BL984))))*($F984>=5)","v":0}]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!F25","v":"2021-01-01"},{"$f":"Input!G25","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H985),0,IF(O$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:N985))))*($F985>=5)","v":0},{"$f":"IF(P$10<YEAR($H985),0,IF(P$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:O985))))*($F985>=5)","v":0},{"$f":"IF(Q$10<YEAR($H985),0,IF(Q$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:P985))))*($F985>=5)","v":0},{"$f":"IF(R$10<YEAR($H985),0,IF(R$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Q985))))*($F985>=5)","v":0},{"$f":"IF(S$10<YEAR($H985),0,IF(S$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:R985))))*($F985>=5)","v":0},{"$f":"IF(T$10<YEAR($H985),0,IF(T$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:S985))))*($F985>=5)","v":0},{"$f":"IF(U$10<YEAR($H985),0,IF(U$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:T985))))*($F985>=5)","v":0},{"$f":"IF(V$10<YEAR($H985),0,IF(V$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:U985))))*($F985>=5)","v":0},{"$f":"IF(W$10<YEAR($H985),0,IF(W$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:V985))))*($F985>=5)","v":0},{"$f":"IF(X$10<YEAR($H985),0,IF(X$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:W985))))*($F985>=5)","v":0},{"$f":"IF(Y$10<YEAR($H985),0,IF(Y$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:X985))))*($F985>=5)","v":0},{"$f":"IF(Z$10<YEAR($H985),0,IF(Z$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Y985))))*($F985>=5)","v":0},{"$f":"IF(AA$10<YEAR($H985),0,IF(AA$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Z985))))*($F985>=5)","v":0},{"$f":"IF(AB$10<YEAR($H985),0,IF(AB$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AA985))))*($F985>=5)","v":0},{"$f":"IF(AC$10<YEAR($H985),0,IF(AC$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AB985))))*($F985>=5)","v":0},{"$f":"IF(AD$10<YEAR($H985),0,IF(AD$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AC985))))*($F985>=5)","v":0},{"$f":"IF(AE$10<YEAR($H985),0,IF(AE$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AD985))))*($F985>=5)","v":0},{"$f":"IF(AF$10<YEAR($H985),0,IF(AF$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AE985))))*($F985>=5)","v":0},{"$f":"IF(AG$10<YEAR($H985),0,IF(AG$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AF985))))*($F985>=5)","v":0},{"$f":"IF(AH$10<YEAR($H985),0,IF(AH$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AG985))))*($F985>=5)","v":0},{"$f":"IF(AI$10<YEAR($H985),0,IF(AI$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AH985))))*($F985>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H985),0,IF(AJ$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AI985))))*($F985>=5)","v":0},{"$f":"IF(AK$10<YEAR($H985),0,IF(AK$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AJ985))))*($F985>=5)","v":0},{"$f":"IF(AL$10<YEAR($H985),0,IF(AL$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AK985))))*($F985>=5)","v":0},{"$f":"IF(AM$10<YEAR($H985),0,IF(AM$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AL985))))*($F985>=5)","v":0},{"$f":"IF(AN$10<YEAR($H985),0,IF(AN$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AM985))))*($F985>=5)","v":0},{"$f":"IF(AO$10<YEAR($H985),0,IF(AO$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AN985))))*($F985>=5)","v":0},{"$f":"IF(AP$10<YEAR($H985),0,IF(AP$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AO985))))*($F985>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H985),0,IF(AQ$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AP985))))*($F985>=5)","v":0},{"$f":"IF(AR$10<YEAR($H985),0,IF(AR$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AQ985))))*($F985>=5)","v":0},{"$f":"IF(AS$10<YEAR($H985),0,IF(AS$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AR985))))*($F985>=5)","v":0},{"$f":"IF(AT$10<YEAR($H985),0,IF(AT$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AS985))))*($F985>=5)","v":0},{"$f":"IF(AU$10<YEAR($H985),0,IF(AU$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AT985))))*($F985>=5)","v":0},{"$f":"IF(AV$10<YEAR($H985),0,IF(AV$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AU985))))*($F985>=5)","v":0},{"$f":"IF(AW$10<YEAR($H985),0,IF(AW$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AV985))))*($F985>=5)","v":0},{"$f":"IF(AX$10<YEAR($H985),0,IF(AX$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AW985))))*($F985>=5)","v":0},{"$f":"IF(AY$10<YEAR($H985),0,IF(AY$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AX985))))*($F985>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H985),0,IF(AZ$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AY985))))*($F985>=5)","v":0},{"$f":"IF(BA$10<YEAR($H985),0,IF(BA$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AZ985))))*($F985>=5)","v":0},{"$f":"IF(BB$10<YEAR($H985),0,IF(BB$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BA985))))*($F985>=5)","v":0},{"$f":"IF(BC$10<YEAR($H985),0,IF(BC$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BB985))))*($F985>=5)","v":0},{"$f":"IF(BD$10<YEAR($H985),0,IF(BD$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BC985))))*($F985>=5)","v":0},{"$f":"IF(BE$10<YEAR($H985),0,IF(BE$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BD985))))*($F985>=5)","v":0},{"$f":"IF(BF$10<YEAR($H985),0,IF(BF$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BE985))))*($F985>=5)","v":0},{"$f":"IF(BG$10<YEAR($H985),0,IF(BG$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BF985))))*($F985>=5)","v":0},{"$f":"IF(BH$10<YEAR($H985),0,IF(BH$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BG985))))*($F985>=5)","v":0},{"$f":"IF(BI$10<YEAR($H985),0,IF(BI$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BH985))))*($F985>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H985),0,IF(BJ$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BI985))))*($F985>=5)","v":0},{"$f":"IF(BK$10<YEAR($H985),0,IF(BK$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BJ985))))*($F985>=5)","v":0},{"$f":"IF(BL$10<YEAR($H985),0,IF(BL$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BK985))))*($F985>=5)","v":0},{"$f":"IF(BM$10<YEAR($H985),0,IF(BM$10=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BL985))))*($F985>=5)","v":0}]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!F26","v":"2021-01-01"},{"$f":"Input!G26","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H986),0,IF(O$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:N986))))*($F986>=5)","v":0},{"$f":"IF(P$10<YEAR($H986),0,IF(P$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:O986))))*($F986>=5)","v":0},{"$f":"IF(Q$10<YEAR($H986),0,IF(Q$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:P986))))*($F986>=5)","v":0},{"$f":"IF(R$10<YEAR($H986),0,IF(R$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Q986))))*($F986>=5)","v":0},{"$f":"IF(S$10<YEAR($H986),0,IF(S$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:R986))))*($F986>=5)","v":0},{"$f":"IF(T$10<YEAR($H986),0,IF(T$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:S986))))*($F986>=5)","v":0},{"$f":"IF(U$10<YEAR($H986),0,IF(U$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:T986))))*($F986>=5)","v":0},{"$f":"IF(V$10<YEAR($H986),0,IF(V$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:U986))))*($F986>=5)","v":0},{"$f":"IF(W$10<YEAR($H986),0,IF(W$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:V986))))*($F986>=5)","v":0},{"$f":"IF(X$10<YEAR($H986),0,IF(X$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:W986))))*($F986>=5)","v":0},{"$f":"IF(Y$10<YEAR($H986),0,IF(Y$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:X986))))*($F986>=5)","v":0},{"$f":"IF(Z$10<YEAR($H986),0,IF(Z$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Y986))))*($F986>=5)","v":0},{"$f":"IF(AA$10<YEAR($H986),0,IF(AA$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Z986))))*($F986>=5)","v":0},{"$f":"IF(AB$10<YEAR($H986),0,IF(AB$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AA986))))*($F986>=5)","v":0},{"$f":"IF(AC$10<YEAR($H986),0,IF(AC$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AB986))))*($F986>=5)","v":0},{"$f":"IF(AD$10<YEAR($H986),0,IF(AD$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AC986))))*($F986>=5)","v":0},{"$f":"IF(AE$10<YEAR($H986),0,IF(AE$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AD986))))*($F986>=5)","v":0},{"$f":"IF(AF$10<YEAR($H986),0,IF(AF$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AE986))))*($F986>=5)","v":0},{"$f":"IF(AG$10<YEAR($H986),0,IF(AG$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AF986))))*($F986>=5)","v":0},{"$f":"IF(AH$10<YEAR($H986),0,IF(AH$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AG986))))*($F986>=5)","v":0},{"$f":"IF(AI$10<YEAR($H986),0,IF(AI$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AH986))))*($F986>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H986),0,IF(AJ$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AI986))))*($F986>=5)","v":0},{"$f":"IF(AK$10<YEAR($H986),0,IF(AK$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AJ986))))*($F986>=5)","v":0},{"$f":"IF(AL$10<YEAR($H986),0,IF(AL$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AK986))))*($F986>=5)","v":0},{"$f":"IF(AM$10<YEAR($H986),0,IF(AM$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AL986))))*($F986>=5)","v":0},{"$f":"IF(AN$10<YEAR($H986),0,IF(AN$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AM986))))*($F986>=5)","v":0},{"$f":"IF(AO$10<YEAR($H986),0,IF(AO$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AN986))))*($F986>=5)","v":0},{"$f":"IF(AP$10<YEAR($H986),0,IF(AP$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AO986))))*($F986>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H986),0,IF(AQ$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AP986))))*($F986>=5)","v":0},{"$f":"IF(AR$10<YEAR($H986),0,IF(AR$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AQ986))))*($F986>=5)","v":0},{"$f":"IF(AS$10<YEAR($H986),0,IF(AS$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AR986))))*($F986>=5)","v":0},{"$f":"IF(AT$10<YEAR($H986),0,IF(AT$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AS986))))*($F986>=5)","v":0},{"$f":"IF(AU$10<YEAR($H986),0,IF(AU$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AT986))))*($F986>=5)","v":0},{"$f":"IF(AV$10<YEAR($H986),0,IF(AV$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AU986))))*($F986>=5)","v":0},{"$f":"IF(AW$10<YEAR($H986),0,IF(AW$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AV986))))*($F986>=5)","v":0},{"$f":"IF(AX$10<YEAR($H986),0,IF(AX$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AW986))))*($F986>=5)","v":0},{"$f":"IF(AY$10<YEAR($H986),0,IF(AY$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AX986))))*($F986>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H986),0,IF(AZ$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AY986))))*($F986>=5)","v":0},{"$f":"IF(BA$10<YEAR($H986),0,IF(BA$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AZ986))))*($F986>=5)","v":0},{"$f":"IF(BB$10<YEAR($H986),0,IF(BB$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BA986))))*($F986>=5)","v":0},{"$f":"IF(BC$10<YEAR($H986),0,IF(BC$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BB986))))*($F986>=5)","v":0},{"$f":"IF(BD$10<YEAR($H986),0,IF(BD$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BC986))))*($F986>=5)","v":0},{"$f":"IF(BE$10<YEAR($H986),0,IF(BE$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BD986))))*($F986>=5)","v":0},{"$f":"IF(BF$10<YEAR($H986),0,IF(BF$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BE986))))*($F986>=5)","v":0},{"$f":"IF(BG$10<YEAR($H986),0,IF(BG$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BF986))))*($F986>=5)","v":0},{"$f":"IF(BH$10<YEAR($H986),0,IF(BH$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BG986))))*($F986>=5)","v":0},{"$f":"IF(BI$10<YEAR($H986),0,IF(BI$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BH986))))*($F986>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H986),0,IF(BJ$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BI986))))*($F986>=5)","v":0},{"$f":"IF(BK$10<YEAR($H986),0,IF(BK$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BJ986))))*($F986>=5)","v":0},{"$f":"IF(BL$10<YEAR($H986),0,IF(BL$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BK986))))*($F986>=5)","v":0},{"$f":"IF(BM$10<YEAR($H986),0,IF(BM$10=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BL986))))*($F986>=5)","v":0}]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!F27","v":"2021-01-01"},{"$f":"Input!G27","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H987),0,IF(O$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:N987))))*($F987>=5)","v":0},{"$f":"IF(P$10<YEAR($H987),0,IF(P$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:O987))))*($F987>=5)","v":0},{"$f":"IF(Q$10<YEAR($H987),0,IF(Q$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:P987))))*($F987>=5)","v":0},{"$f":"IF(R$10<YEAR($H987),0,IF(R$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Q987))))*($F987>=5)","v":0},{"$f":"IF(S$10<YEAR($H987),0,IF(S$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:R987))))*($F987>=5)","v":0},{"$f":"IF(T$10<YEAR($H987),0,IF(T$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:S987))))*($F987>=5)","v":0},{"$f":"IF(U$10<YEAR($H987),0,IF(U$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:T987))))*($F987>=5)","v":0},{"$f":"IF(V$10<YEAR($H987),0,IF(V$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:U987))))*($F987>=5)","v":0},{"$f":"IF(W$10<YEAR($H987),0,IF(W$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:V987))))*($F987>=5)","v":0},{"$f":"IF(X$10<YEAR($H987),0,IF(X$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:W987))))*($F987>=5)","v":0},{"$f":"IF(Y$10<YEAR($H987),0,IF(Y$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:X987))))*($F987>=5)","v":0},{"$f":"IF(Z$10<YEAR($H987),0,IF(Z$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Y987))))*($F987>=5)","v":0},{"$f":"IF(AA$10<YEAR($H987),0,IF(AA$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Z987))))*($F987>=5)","v":0},{"$f":"IF(AB$10<YEAR($H987),0,IF(AB$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AA987))))*($F987>=5)","v":0},{"$f":"IF(AC$10<YEAR($H987),0,IF(AC$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AB987))))*($F987>=5)","v":0},{"$f":"IF(AD$10<YEAR($H987),0,IF(AD$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AC987))))*($F987>=5)","v":0},{"$f":"IF(AE$10<YEAR($H987),0,IF(AE$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AD987))))*($F987>=5)","v":0},{"$f":"IF(AF$10<YEAR($H987),0,IF(AF$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AE987))))*($F987>=5)","v":0},{"$f":"IF(AG$10<YEAR($H987),0,IF(AG$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AF987))))*($F987>=5)","v":0},{"$f":"IF(AH$10<YEAR($H987),0,IF(AH$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AG987))))*($F987>=5)","v":0},{"$f":"IF(AI$10<YEAR($H987),0,IF(AI$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AH987))))*($F987>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H987),0,IF(AJ$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AI987))))*($F987>=5)","v":0},{"$f":"IF(AK$10<YEAR($H987),0,IF(AK$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AJ987))))*($F987>=5)","v":0},{"$f":"IF(AL$10<YEAR($H987),0,IF(AL$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AK987))))*($F987>=5)","v":0},{"$f":"IF(AM$10<YEAR($H987),0,IF(AM$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AL987))))*($F987>=5)","v":0},{"$f":"IF(AN$10<YEAR($H987),0,IF(AN$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AM987))))*($F987>=5)","v":0},{"$f":"IF(AO$10<YEAR($H987),0,IF(AO$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AN987))))*($F987>=5)","v":0},{"$f":"IF(AP$10<YEAR($H987),0,IF(AP$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AO987))))*($F987>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H987),0,IF(AQ$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AP987))))*($F987>=5)","v":0},{"$f":"IF(AR$10<YEAR($H987),0,IF(AR$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AQ987))))*($F987>=5)","v":0},{"$f":"IF(AS$10<YEAR($H987),0,IF(AS$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AR987))))*($F987>=5)","v":0},{"$f":"IF(AT$10<YEAR($H987),0,IF(AT$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AS987))))*($F987>=5)","v":0},{"$f":"IF(AU$10<YEAR($H987),0,IF(AU$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AT987))))*($F987>=5)","v":0},{"$f":"IF(AV$10<YEAR($H987),0,IF(AV$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AU987))))*($F987>=5)","v":0},{"$f":"IF(AW$10<YEAR($H987),0,IF(AW$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AV987))))*($F987>=5)","v":0},{"$f":"IF(AX$10<YEAR($H987),0,IF(AX$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AW987))))*($F987>=5)","v":0},{"$f":"IF(AY$10<YEAR($H987),0,IF(AY$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AX987))))*($F987>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H987),0,IF(AZ$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AY987))))*($F987>=5)","v":0},{"$f":"IF(BA$10<YEAR($H987),0,IF(BA$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AZ987))))*($F987>=5)","v":0},{"$f":"IF(BB$10<YEAR($H987),0,IF(BB$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BA987))))*($F987>=5)","v":0},{"$f":"IF(BC$10<YEAR($H987),0,IF(BC$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BB987))))*($F987>=5)","v":0},{"$f":"IF(BD$10<YEAR($H987),0,IF(BD$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BC987))))*($F987>=5)","v":0},{"$f":"IF(BE$10<YEAR($H987),0,IF(BE$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BD987))))*($F987>=5)","v":0},{"$f":"IF(BF$10<YEAR($H987),0,IF(BF$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BE987))))*($F987>=5)","v":0},{"$f":"IF(BG$10<YEAR($H987),0,IF(BG$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BF987))))*($F987>=5)","v":0},{"$f":"IF(BH$10<YEAR($H987),0,IF(BH$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BG987))))*($F987>=5)","v":0},{"$f":"IF(BI$10<YEAR($H987),0,IF(BI$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BH987))))*($F987>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H987),0,IF(BJ$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BI987))))*($F987>=5)","v":0},{"$f":"IF(BK$10<YEAR($H987),0,IF(BK$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BJ987))))*($F987>=5)","v":0},{"$f":"IF(BL$10<YEAR($H987),0,IF(BL$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BK987))))*($F987>=5)","v":0},{"$f":"IF(BM$10<YEAR($H987),0,IF(BM$10=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BL987))))*($F987>=5)","v":0}]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!F28","v":"2021-01-01"},{"$f":"Input!G28","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H988),0,IF(O$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:N988))))*($F988>=5)","v":0},{"$f":"IF(P$10<YEAR($H988),0,IF(P$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:O988))))*($F988>=5)","v":0},{"$f":"IF(Q$10<YEAR($H988),0,IF(Q$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:P988))))*($F988>=5)","v":0},{"$f":"IF(R$10<YEAR($H988),0,IF(R$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Q988))))*($F988>=5)","v":0},{"$f":"IF(S$10<YEAR($H988),0,IF(S$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:R988))))*($F988>=5)","v":0},{"$f":"IF(T$10<YEAR($H988),0,IF(T$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:S988))))*($F988>=5)","v":0},{"$f":"IF(U$10<YEAR($H988),0,IF(U$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:T988))))*($F988>=5)","v":0},{"$f":"IF(V$10<YEAR($H988),0,IF(V$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:U988))))*($F988>=5)","v":0},{"$f":"IF(W$10<YEAR($H988),0,IF(W$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:V988))))*($F988>=5)","v":0},{"$f":"IF(X$10<YEAR($H988),0,IF(X$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:W988))))*($F988>=5)","v":0},{"$f":"IF(Y$10<YEAR($H988),0,IF(Y$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:X988))))*($F988>=5)","v":0},{"$f":"IF(Z$10<YEAR($H988),0,IF(Z$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Y988))))*($F988>=5)","v":0},{"$f":"IF(AA$10<YEAR($H988),0,IF(AA$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Z988))))*($F988>=5)","v":0},{"$f":"IF(AB$10<YEAR($H988),0,IF(AB$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AA988))))*($F988>=5)","v":0},{"$f":"IF(AC$10<YEAR($H988),0,IF(AC$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AB988))))*($F988>=5)","v":0},{"$f":"IF(AD$10<YEAR($H988),0,IF(AD$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AC988))))*($F988>=5)","v":0},{"$f":"IF(AE$10<YEAR($H988),0,IF(AE$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AD988))))*($F988>=5)","v":0},{"$f":"IF(AF$10<YEAR($H988),0,IF(AF$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AE988))))*($F988>=5)","v":0},{"$f":"IF(AG$10<YEAR($H988),0,IF(AG$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AF988))))*($F988>=5)","v":0},{"$f":"IF(AH$10<YEAR($H988),0,IF(AH$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AG988))))*($F988>=5)","v":0},{"$f":"IF(AI$10<YEAR($H988),0,IF(AI$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AH988))))*($F988>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H988),0,IF(AJ$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AI988))))*($F988>=5)","v":0},{"$f":"IF(AK$10<YEAR($H988),0,IF(AK$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AJ988))))*($F988>=5)","v":0},{"$f":"IF(AL$10<YEAR($H988),0,IF(AL$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AK988))))*($F988>=5)","v":0},{"$f":"IF(AM$10<YEAR($H988),0,IF(AM$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AL988))))*($F988>=5)","v":0},{"$f":"IF(AN$10<YEAR($H988),0,IF(AN$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AM988))))*($F988>=5)","v":0},{"$f":"IF(AO$10<YEAR($H988),0,IF(AO$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AN988))))*($F988>=5)","v":0},{"$f":"IF(AP$10<YEAR($H988),0,IF(AP$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AO988))))*($F988>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H988),0,IF(AQ$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AP988))))*($F988>=5)","v":0},{"$f":"IF(AR$10<YEAR($H988),0,IF(AR$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AQ988))))*($F988>=5)","v":0},{"$f":"IF(AS$10<YEAR($H988),0,IF(AS$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AR988))))*($F988>=5)","v":0},{"$f":"IF(AT$10<YEAR($H988),0,IF(AT$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AS988))))*($F988>=5)","v":0},{"$f":"IF(AU$10<YEAR($H988),0,IF(AU$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AT988))))*($F988>=5)","v":0},{"$f":"IF(AV$10<YEAR($H988),0,IF(AV$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AU988))))*($F988>=5)","v":0},{"$f":"IF(AW$10<YEAR($H988),0,IF(AW$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AV988))))*($F988>=5)","v":0},{"$f":"IF(AX$10<YEAR($H988),0,IF(AX$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AW988))))*($F988>=5)","v":0},{"$f":"IF(AY$10<YEAR($H988),0,IF(AY$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AX988))))*($F988>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H988),0,IF(AZ$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AY988))))*($F988>=5)","v":0},{"$f":"IF(BA$10<YEAR($H988),0,IF(BA$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AZ988))))*($F988>=5)","v":0},{"$f":"IF(BB$10<YEAR($H988),0,IF(BB$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BA988))))*($F988>=5)","v":0},{"$f":"IF(BC$10<YEAR($H988),0,IF(BC$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BB988))))*($F988>=5)","v":0},{"$f":"IF(BD$10<YEAR($H988),0,IF(BD$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BC988))))*($F988>=5)","v":0},{"$f":"IF(BE$10<YEAR($H988),0,IF(BE$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BD988))))*($F988>=5)","v":0},{"$f":"IF(BF$10<YEAR($H988),0,IF(BF$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BE988))))*($F988>=5)","v":0},{"$f":"IF(BG$10<YEAR($H988),0,IF(BG$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BF988))))*($F988>=5)","v":0},{"$f":"IF(BH$10<YEAR($H988),0,IF(BH$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BG988))))*($F988>=5)","v":0},{"$f":"IF(BI$10<YEAR($H988),0,IF(BI$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BH988))))*($F988>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H988),0,IF(BJ$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BI988))))*($F988>=5)","v":0},{"$f":"IF(BK$10<YEAR($H988),0,IF(BK$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BJ988))))*($F988>=5)","v":0},{"$f":"IF(BL$10<YEAR($H988),0,IF(BL$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BK988))))*($F988>=5)","v":0},{"$f":"IF(BM$10<YEAR($H988),0,IF(BM$10=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BL988))))*($F988>=5)","v":0}]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!F29","v":"2021-01-01"},{"$f":"Input!G29","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H989),0,IF(O$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:N989))))*($F989>=5)","v":0},{"$f":"IF(P$10<YEAR($H989),0,IF(P$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:O989))))*($F989>=5)","v":0},{"$f":"IF(Q$10<YEAR($H989),0,IF(Q$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:P989))))*($F989>=5)","v":0},{"$f":"IF(R$10<YEAR($H989),0,IF(R$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Q989))))*($F989>=5)","v":0},{"$f":"IF(S$10<YEAR($H989),0,IF(S$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:R989))))*($F989>=5)","v":0},{"$f":"IF(T$10<YEAR($H989),0,IF(T$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:S989))))*($F989>=5)","v":0},{"$f":"IF(U$10<YEAR($H989),0,IF(U$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:T989))))*($F989>=5)","v":0},{"$f":"IF(V$10<YEAR($H989),0,IF(V$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:U989))))*($F989>=5)","v":0},{"$f":"IF(W$10<YEAR($H989),0,IF(W$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:V989))))*($F989>=5)","v":0},{"$f":"IF(X$10<YEAR($H989),0,IF(X$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:W989))))*($F989>=5)","v":0},{"$f":"IF(Y$10<YEAR($H989),0,IF(Y$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:X989))))*($F989>=5)","v":0},{"$f":"IF(Z$10<YEAR($H989),0,IF(Z$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Y989))))*($F989>=5)","v":0},{"$f":"IF(AA$10<YEAR($H989),0,IF(AA$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Z989))))*($F989>=5)","v":0},{"$f":"IF(AB$10<YEAR($H989),0,IF(AB$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AA989))))*($F989>=5)","v":0},{"$f":"IF(AC$10<YEAR($H989),0,IF(AC$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AB989))))*($F989>=5)","v":0},{"$f":"IF(AD$10<YEAR($H989),0,IF(AD$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AC989))))*($F989>=5)","v":0},{"$f":"IF(AE$10<YEAR($H989),0,IF(AE$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AD989))))*($F989>=5)","v":0},{"$f":"IF(AF$10<YEAR($H989),0,IF(AF$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AE989))))*($F989>=5)","v":0},{"$f":"IF(AG$10<YEAR($H989),0,IF(AG$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AF989))))*($F989>=5)","v":0},{"$f":"IF(AH$10<YEAR($H989),0,IF(AH$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AG989))))*($F989>=5)","v":0},{"$f":"IF(AI$10<YEAR($H989),0,IF(AI$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AH989))))*($F989>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H989),0,IF(AJ$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AI989))))*($F989>=5)","v":0},{"$f":"IF(AK$10<YEAR($H989),0,IF(AK$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AJ989))))*($F989>=5)","v":0},{"$f":"IF(AL$10<YEAR($H989),0,IF(AL$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AK989))))*($F989>=5)","v":0},{"$f":"IF(AM$10<YEAR($H989),0,IF(AM$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AL989))))*($F989>=5)","v":0},{"$f":"IF(AN$10<YEAR($H989),0,IF(AN$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AM989))))*($F989>=5)","v":0},{"$f":"IF(AO$10<YEAR($H989),0,IF(AO$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AN989))))*($F989>=5)","v":0},{"$f":"IF(AP$10<YEAR($H989),0,IF(AP$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AO989))))*($F989>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H989),0,IF(AQ$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AP989))))*($F989>=5)","v":0},{"$f":"IF(AR$10<YEAR($H989),0,IF(AR$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AQ989))))*($F989>=5)","v":0},{"$f":"IF(AS$10<YEAR($H989),0,IF(AS$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AR989))))*($F989>=5)","v":0},{"$f":"IF(AT$10<YEAR($H989),0,IF(AT$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AS989))))*($F989>=5)","v":0},{"$f":"IF(AU$10<YEAR($H989),0,IF(AU$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AT989))))*($F989>=5)","v":0},{"$f":"IF(AV$10<YEAR($H989),0,IF(AV$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AU989))))*($F989>=5)","v":0},{"$f":"IF(AW$10<YEAR($H989),0,IF(AW$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AV989))))*($F989>=5)","v":0},{"$f":"IF(AX$10<YEAR($H989),0,IF(AX$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AW989))))*($F989>=5)","v":0},{"$f":"IF(AY$10<YEAR($H989),0,IF(AY$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AX989))))*($F989>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H989),0,IF(AZ$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AY989))))*($F989>=5)","v":0},{"$f":"IF(BA$10<YEAR($H989),0,IF(BA$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AZ989))))*($F989>=5)","v":0},{"$f":"IF(BB$10<YEAR($H989),0,IF(BB$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BA989))))*($F989>=5)","v":0},{"$f":"IF(BC$10<YEAR($H989),0,IF(BC$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BB989))))*($F989>=5)","v":0},{"$f":"IF(BD$10<YEAR($H989),0,IF(BD$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BC989))))*($F989>=5)","v":0},{"$f":"IF(BE$10<YEAR($H989),0,IF(BE$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BD989))))*($F989>=5)","v":0},{"$f":"IF(BF$10<YEAR($H989),0,IF(BF$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BE989))))*($F989>=5)","v":0},{"$f":"IF(BG$10<YEAR($H989),0,IF(BG$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BF989))))*($F989>=5)","v":0},{"$f":"IF(BH$10<YEAR($H989),0,IF(BH$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BG989))))*($F989>=5)","v":0},{"$f":"IF(BI$10<YEAR($H989),0,IF(BI$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BH989))))*($F989>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H989),0,IF(BJ$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BI989))))*($F989>=5)","v":0},{"$f":"IF(BK$10<YEAR($H989),0,IF(BK$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BJ989))))*($F989>=5)","v":0},{"$f":"IF(BL$10<YEAR($H989),0,IF(BL$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BK989))))*($F989>=5)","v":0},{"$f":"IF(BM$10<YEAR($H989),0,IF(BM$10=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BL989))))*($F989>=5)","v":0}]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!F30","v":"2021-01-01"},{"$f":"Input!G30","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H990),0,IF(O$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:N990))))*($F990>=5)","v":0},{"$f":"IF(P$10<YEAR($H990),0,IF(P$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:O990))))*($F990>=5)","v":0},{"$f":"IF(Q$10<YEAR($H990),0,IF(Q$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:P990))))*($F990>=5)","v":0},{"$f":"IF(R$10<YEAR($H990),0,IF(R$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Q990))))*($F990>=5)","v":0},{"$f":"IF(S$10<YEAR($H990),0,IF(S$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:R990))))*($F990>=5)","v":0},{"$f":"IF(T$10<YEAR($H990),0,IF(T$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:S990))))*($F990>=5)","v":0},{"$f":"IF(U$10<YEAR($H990),0,IF(U$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:T990))))*($F990>=5)","v":0},{"$f":"IF(V$10<YEAR($H990),0,IF(V$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:U990))))*($F990>=5)","v":0},{"$f":"IF(W$10<YEAR($H990),0,IF(W$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:V990))))*($F990>=5)","v":0},{"$f":"IF(X$10<YEAR($H990),0,IF(X$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:W990))))*($F990>=5)","v":0},{"$f":"IF(Y$10<YEAR($H990),0,IF(Y$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:X990))))*($F990>=5)","v":0},{"$f":"IF(Z$10<YEAR($H990),0,IF(Z$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Y990))))*($F990>=5)","v":0},{"$f":"IF(AA$10<YEAR($H990),0,IF(AA$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Z990))))*($F990>=5)","v":0},{"$f":"IF(AB$10<YEAR($H990),0,IF(AB$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AA990))))*($F990>=5)","v":0},{"$f":"IF(AC$10<YEAR($H990),0,IF(AC$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AB990))))*($F990>=5)","v":0},{"$f":"IF(AD$10<YEAR($H990),0,IF(AD$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AC990))))*($F990>=5)","v":0},{"$f":"IF(AE$10<YEAR($H990),0,IF(AE$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AD990))))*($F990>=5)","v":0},{"$f":"IF(AF$10<YEAR($H990),0,IF(AF$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AE990))))*($F990>=5)","v":0},{"$f":"IF(AG$10<YEAR($H990),0,IF(AG$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AF990))))*($F990>=5)","v":0},{"$f":"IF(AH$10<YEAR($H990),0,IF(AH$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AG990))))*($F990>=5)","v":0},{"$f":"IF(AI$10<YEAR($H990),0,IF(AI$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AH990))))*($F990>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H990),0,IF(AJ$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AI990))))*($F990>=5)","v":0},{"$f":"IF(AK$10<YEAR($H990),0,IF(AK$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AJ990))))*($F990>=5)","v":0},{"$f":"IF(AL$10<YEAR($H990),0,IF(AL$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AK990))))*($F990>=5)","v":0},{"$f":"IF(AM$10<YEAR($H990),0,IF(AM$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AL990))))*($F990>=5)","v":0},{"$f":"IF(AN$10<YEAR($H990),0,IF(AN$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AM990))))*($F990>=5)","v":0},{"$f":"IF(AO$10<YEAR($H990),0,IF(AO$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AN990))))*($F990>=5)","v":0},{"$f":"IF(AP$10<YEAR($H990),0,IF(AP$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AO990))))*($F990>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H990),0,IF(AQ$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AP990))))*($F990>=5)","v":0},{"$f":"IF(AR$10<YEAR($H990),0,IF(AR$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AQ990))))*($F990>=5)","v":0},{"$f":"IF(AS$10<YEAR($H990),0,IF(AS$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AR990))))*($F990>=5)","v":0},{"$f":"IF(AT$10<YEAR($H990),0,IF(AT$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AS990))))*($F990>=5)","v":0},{"$f":"IF(AU$10<YEAR($H990),0,IF(AU$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AT990))))*($F990>=5)","v":0},{"$f":"IF(AV$10<YEAR($H990),0,IF(AV$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AU990))))*($F990>=5)","v":0},{"$f":"IF(AW$10<YEAR($H990),0,IF(AW$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AV990))))*($F990>=5)","v":0},{"$f":"IF(AX$10<YEAR($H990),0,IF(AX$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AW990))))*($F990>=5)","v":0},{"$f":"IF(AY$10<YEAR($H990),0,IF(AY$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AX990))))*($F990>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H990),0,IF(AZ$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AY990))))*($F990>=5)","v":0},{"$f":"IF(BA$10<YEAR($H990),0,IF(BA$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AZ990))))*($F990>=5)","v":0},{"$f":"IF(BB$10<YEAR($H990),0,IF(BB$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BA990))))*($F990>=5)","v":0},{"$f":"IF(BC$10<YEAR($H990),0,IF(BC$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BB990))))*($F990>=5)","v":0},{"$f":"IF(BD$10<YEAR($H990),0,IF(BD$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BC990))))*($F990>=5)","v":0},{"$f":"IF(BE$10<YEAR($H990),0,IF(BE$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BD990))))*($F990>=5)","v":0},{"$f":"IF(BF$10<YEAR($H990),0,IF(BF$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BE990))))*($F990>=5)","v":0},{"$f":"IF(BG$10<YEAR($H990),0,IF(BG$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BF990))))*($F990>=5)","v":0},{"$f":"IF(BH$10<YEAR($H990),0,IF(BH$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BG990))))*($F990>=5)","v":0},{"$f":"IF(BI$10<YEAR($H990),0,IF(BI$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BH990))))*($F990>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H990),0,IF(BJ$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BI990))))*($F990>=5)","v":0},{"$f":"IF(BK$10<YEAR($H990),0,IF(BK$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BJ990))))*($F990>=5)","v":0},{"$f":"IF(BL$10<YEAR($H990),0,IF(BL$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BK990))))*($F990>=5)","v":0},{"$f":"IF(BM$10<YEAR($H990),0,IF(BM$10=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BL990))))*($F990>=5)","v":0}]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!F31","v":"2021-01-01"},{"$f":"Input!G31","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H991),0,IF(O$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:N991))))*($F991>=5)","v":0},{"$f":"IF(P$10<YEAR($H991),0,IF(P$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:O991))))*($F991>=5)","v":0},{"$f":"IF(Q$10<YEAR($H991),0,IF(Q$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:P991))))*($F991>=5)","v":0},{"$f":"IF(R$10<YEAR($H991),0,IF(R$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Q991))))*($F991>=5)","v":0},{"$f":"IF(S$10<YEAR($H991),0,IF(S$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:R991))))*($F991>=5)","v":0},{"$f":"IF(T$10<YEAR($H991),0,IF(T$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:S991))))*($F991>=5)","v":0},{"$f":"IF(U$10<YEAR($H991),0,IF(U$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:T991))))*($F991>=5)","v":0},{"$f":"IF(V$10<YEAR($H991),0,IF(V$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:U991))))*($F991>=5)","v":0},{"$f":"IF(W$10<YEAR($H991),0,IF(W$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:V991))))*($F991>=5)","v":0},{"$f":"IF(X$10<YEAR($H991),0,IF(X$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:W991))))*($F991>=5)","v":0},{"$f":"IF(Y$10<YEAR($H991),0,IF(Y$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:X991))))*($F991>=5)","v":0},{"$f":"IF(Z$10<YEAR($H991),0,IF(Z$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Y991))))*($F991>=5)","v":0},{"$f":"IF(AA$10<YEAR($H991),0,IF(AA$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Z991))))*($F991>=5)","v":0},{"$f":"IF(AB$10<YEAR($H991),0,IF(AB$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AA991))))*($F991>=5)","v":0},{"$f":"IF(AC$10<YEAR($H991),0,IF(AC$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AB991))))*($F991>=5)","v":0},{"$f":"IF(AD$10<YEAR($H991),0,IF(AD$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AC991))))*($F991>=5)","v":0},{"$f":"IF(AE$10<YEAR($H991),0,IF(AE$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AD991))))*($F991>=5)","v":0},{"$f":"IF(AF$10<YEAR($H991),0,IF(AF$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AE991))))*($F991>=5)","v":0},{"$f":"IF(AG$10<YEAR($H991),0,IF(AG$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AF991))))*($F991>=5)","v":0},{"$f":"IF(AH$10<YEAR($H991),0,IF(AH$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AG991))))*($F991>=5)","v":0},{"$f":"IF(AI$10<YEAR($H991),0,IF(AI$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AH991))))*($F991>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H991),0,IF(AJ$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AI991))))*($F991>=5)","v":0},{"$f":"IF(AK$10<YEAR($H991),0,IF(AK$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AJ991))))*($F991>=5)","v":0},{"$f":"IF(AL$10<YEAR($H991),0,IF(AL$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AK991))))*($F991>=5)","v":0},{"$f":"IF(AM$10<YEAR($H991),0,IF(AM$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AL991))))*($F991>=5)","v":0},{"$f":"IF(AN$10<YEAR($H991),0,IF(AN$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AM991))))*($F991>=5)","v":0},{"$f":"IF(AO$10<YEAR($H991),0,IF(AO$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AN991))))*($F991>=5)","v":0},{"$f":"IF(AP$10<YEAR($H991),0,IF(AP$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AO991))))*($F991>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H991),0,IF(AQ$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AP991))))*($F991>=5)","v":0},{"$f":"IF(AR$10<YEAR($H991),0,IF(AR$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AQ991))))*($F991>=5)","v":0},{"$f":"IF(AS$10<YEAR($H991),0,IF(AS$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AR991))))*($F991>=5)","v":0},{"$f":"IF(AT$10<YEAR($H991),0,IF(AT$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AS991))))*($F991>=5)","v":0},{"$f":"IF(AU$10<YEAR($H991),0,IF(AU$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AT991))))*($F991>=5)","v":0},{"$f":"IF(AV$10<YEAR($H991),0,IF(AV$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AU991))))*($F991>=5)","v":0},{"$f":"IF(AW$10<YEAR($H991),0,IF(AW$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AV991))))*($F991>=5)","v":0},{"$f":"IF(AX$10<YEAR($H991),0,IF(AX$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AW991))))*($F991>=5)","v":0},{"$f":"IF(AY$10<YEAR($H991),0,IF(AY$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AX991))))*($F991>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H991),0,IF(AZ$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AY991))))*($F991>=5)","v":0},{"$f":"IF(BA$10<YEAR($H991),0,IF(BA$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AZ991))))*($F991>=5)","v":0},{"$f":"IF(BB$10<YEAR($H991),0,IF(BB$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BA991))))*($F991>=5)","v":0},{"$f":"IF(BC$10<YEAR($H991),0,IF(BC$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BB991))))*($F991>=5)","v":0},{"$f":"IF(BD$10<YEAR($H991),0,IF(BD$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BC991))))*($F991>=5)","v":0},{"$f":"IF(BE$10<YEAR($H991),0,IF(BE$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BD991))))*($F991>=5)","v":0},{"$f":"IF(BF$10<YEAR($H991),0,IF(BF$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BE991))))*($F991>=5)","v":0},{"$f":"IF(BG$10<YEAR($H991),0,IF(BG$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BF991))))*($F991>=5)","v":0},{"$f":"IF(BH$10<YEAR($H991),0,IF(BH$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BG991))))*($F991>=5)","v":0},{"$f":"IF(BI$10<YEAR($H991),0,IF(BI$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BH991))))*($F991>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H991),0,IF(BJ$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BI991))))*($F991>=5)","v":0},{"$f":"IF(BK$10<YEAR($H991),0,IF(BK$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BJ991))))*($F991>=5)","v":0},{"$f":"IF(BL$10<YEAR($H991),0,IF(BL$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BK991))))*($F991>=5)","v":0},{"$f":"IF(BM$10<YEAR($H991),0,IF(BM$10=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BL991))))*($F991>=5)","v":0}]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!F32","v":"2021-01-01"},{"$f":"Input!G32","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H992),0,IF(O$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:N992))))*($F992>=5)","v":0},{"$f":"IF(P$10<YEAR($H992),0,IF(P$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:O992))))*($F992>=5)","v":0},{"$f":"IF(Q$10<YEAR($H992),0,IF(Q$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:P992))))*($F992>=5)","v":0},{"$f":"IF(R$10<YEAR($H992),0,IF(R$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:Q992))))*($F992>=5)","v":0},{"$f":"IF(S$10<YEAR($H992),0,IF(S$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:R992))))*($F992>=5)","v":0},{"$f":"IF(T$10<YEAR($H992),0,IF(T$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:S992))))*($F992>=5)","v":0},{"$f":"IF(U$10<YEAR($H992),0,IF(U$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:T992))))*($F992>=5)","v":0},{"$f":"IF(V$10<YEAR($H992),0,IF(V$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:U992))))*($F992>=5)","v":0},{"$f":"IF(W$10<YEAR($H992),0,IF(W$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:V992))))*($F992>=5)","v":0},{"$f":"IF(X$10<YEAR($H992),0,IF(X$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:W992))))*($F992>=5)","v":0},{"$f":"IF(Y$10<YEAR($H992),0,IF(Y$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:X992))))*($F992>=5)","v":0},{"$f":"IF(Z$10<YEAR($H992),0,IF(Z$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:Y992))))*($F992>=5)","v":0},{"$f":"IF(AA$10<YEAR($H992),0,IF(AA$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:Z992))))*($F992>=5)","v":0},{"$f":"IF(AB$10<YEAR($H992),0,IF(AB$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AA992))))*($F992>=5)","v":0},{"$f":"IF(AC$10<YEAR($H992),0,IF(AC$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AB992))))*($F992>=5)","v":0},{"$f":"IF(AD$10<YEAR($H992),0,IF(AD$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AC992))))*($F992>=5)","v":0},{"$f":"IF(AE$10<YEAR($H992),0,IF(AE$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AD992))))*($F992>=5)","v":0},{"$f":"IF(AF$10<YEAR($H992),0,IF(AF$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AE992))))*($F992>=5)","v":0},{"$f":"IF(AG$10<YEAR($H992),0,IF(AG$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AF992))))*($F992>=5)","v":0},{"$f":"IF(AH$10<YEAR($H992),0,IF(AH$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AG992))))*($F992>=5)","v":0},{"$f":"IF(AI$10<YEAR($H992),0,IF(AI$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AH992))))*($F992>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H992),0,IF(AJ$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AI992))))*($F992>=5)","v":0},{"$f":"IF(AK$10<YEAR($H992),0,IF(AK$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AJ992))))*($F992>=5)","v":0},{"$f":"IF(AL$10<YEAR($H992),0,IF(AL$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AK992))))*($F992>=5)","v":0},{"$f":"IF(AM$10<YEAR($H992),0,IF(AM$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AL992))))*($F992>=5)","v":0},{"$f":"IF(AN$10<YEAR($H992),0,IF(AN$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AM992))))*($F992>=5)","v":0},{"$f":"IF(AO$10<YEAR($H992),0,IF(AO$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AN992))))*($F992>=5)","v":0},{"$f":"IF(AP$10<YEAR($H992),0,IF(AP$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AO992))))*($F992>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H992),0,IF(AQ$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AP992))))*($F992>=5)","v":0},{"$f":"IF(AR$10<YEAR($H992),0,IF(AR$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AQ992))))*($F992>=5)","v":0},{"$f":"IF(AS$10<YEAR($H992),0,IF(AS$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AR992))))*($F992>=5)","v":0},{"$f":"IF(AT$10<YEAR($H992),0,IF(AT$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AS992))))*($F992>=5)","v":0},{"$f":"IF(AU$10<YEAR($H992),0,IF(AU$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AT992))))*($F992>=5)","v":0},{"$f":"IF(AV$10<YEAR($H992),0,IF(AV$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AU992))))*($F992>=5)","v":0},{"$f":"IF(AW$10<YEAR($H992),0,IF(AW$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AV992))))*($F992>=5)","v":0},{"$f":"IF(AX$10<YEAR($H992),0,IF(AX$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AW992))))*($F992>=5)","v":0},{"$f":"IF(AY$10<YEAR($H992),0,IF(AY$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AX992))))*($F992>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H992),0,IF(AZ$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AY992))))*($F992>=5)","v":0},{"$f":"IF(BA$10<YEAR($H992),0,IF(BA$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:AZ992))))*($F992>=5)","v":0},{"$f":"IF(BB$10<YEAR($H992),0,IF(BB$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BA992))))*($F992>=5)","v":0},{"$f":"IF(BC$10<YEAR($H992),0,IF(BC$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BB992))))*($F992>=5)","v":0},{"$f":"IF(BD$10<YEAR($H992),0,IF(BD$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BC992))))*($F992>=5)","v":0},{"$f":"IF(BE$10<YEAR($H992),0,IF(BE$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BD992))))*($F992>=5)","v":0},{"$f":"IF(BF$10<YEAR($H992),0,IF(BF$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BE992))))*($F992>=5)","v":0},{"$f":"IF(BG$10<YEAR($H992),0,IF(BG$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BF992))))*($F992>=5)","v":0},{"$f":"IF(BH$10<YEAR($H992),0,IF(BH$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BG992))))*($F992>=5)","v":0},{"$f":"IF(BI$10<YEAR($H992),0,IF(BI$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BH992))))*($F992>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H992),0,IF(BJ$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BI992))))*($F992>=5)","v":0},{"$f":"IF(BK$10<YEAR($H992),0,IF(BK$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BJ992))))*($F992>=5)","v":0},{"$f":"IF(BL$10<YEAR($H992),0,IF(BL$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BK992))))*($F992>=5)","v":0},{"$f":"IF(BM$10<YEAR($H992),0,IF(BM$10=YEAR($H992),MIN(13-MONTH($H992),$J992),MIN(12,$J992-SUM($N992:BL992))))*($F992>=5)","v":0}]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!F33","v":"2021-01-01"},{"$f":"Input!G33","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H993),0,IF(O$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:N993))))*($F993>=5)","v":0},{"$f":"IF(P$10<YEAR($H993),0,IF(P$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:O993))))*($F993>=5)","v":0},{"$f":"IF(Q$10<YEAR($H993),0,IF(Q$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:P993))))*($F993>=5)","v":0},{"$f":"IF(R$10<YEAR($H993),0,IF(R$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:Q993))))*($F993>=5)","v":0},{"$f":"IF(S$10<YEAR($H993),0,IF(S$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:R993))))*($F993>=5)","v":0},{"$f":"IF(T$10<YEAR($H993),0,IF(T$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:S993))))*($F993>=5)","v":0},{"$f":"IF(U$10<YEAR($H993),0,IF(U$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:T993))))*($F993>=5)","v":0},{"$f":"IF(V$10<YEAR($H993),0,IF(V$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:U993))))*($F993>=5)","v":0},{"$f":"IF(W$10<YEAR($H993),0,IF(W$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:V993))))*($F993>=5)","v":0},{"$f":"IF(X$10<YEAR($H993),0,IF(X$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:W993))))*($F993>=5)","v":0},{"$f":"IF(Y$10<YEAR($H993),0,IF(Y$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:X993))))*($F993>=5)","v":0},{"$f":"IF(Z$10<YEAR($H993),0,IF(Z$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:Y993))))*($F993>=5)","v":0},{"$f":"IF(AA$10<YEAR($H993),0,IF(AA$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:Z993))))*($F993>=5)","v":0},{"$f":"IF(AB$10<YEAR($H993),0,IF(AB$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AA993))))*($F993>=5)","v":0},{"$f":"IF(AC$10<YEAR($H993),0,IF(AC$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AB993))))*($F993>=5)","v":0},{"$f":"IF(AD$10<YEAR($H993),0,IF(AD$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AC993))))*($F993>=5)","v":0},{"$f":"IF(AE$10<YEAR($H993),0,IF(AE$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AD993))))*($F993>=5)","v":0},{"$f":"IF(AF$10<YEAR($H993),0,IF(AF$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AE993))))*($F993>=5)","v":0},{"$f":"IF(AG$10<YEAR($H993),0,IF(AG$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AF993))))*($F993>=5)","v":0},{"$f":"IF(AH$10<YEAR($H993),0,IF(AH$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AG993))))*($F993>=5)","v":0},{"$f":"IF(AI$10<YEAR($H993),0,IF(AI$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AH993))))*($F993>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H993),0,IF(AJ$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AI993))))*($F993>=5)","v":0},{"$f":"IF(AK$10<YEAR($H993),0,IF(AK$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AJ993))))*($F993>=5)","v":0},{"$f":"IF(AL$10<YEAR($H993),0,IF(AL$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AK993))))*($F993>=5)","v":0},{"$f":"IF(AM$10<YEAR($H993),0,IF(AM$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AL993))))*($F993>=5)","v":0},{"$f":"IF(AN$10<YEAR($H993),0,IF(AN$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AM993))))*($F993>=5)","v":0},{"$f":"IF(AO$10<YEAR($H993),0,IF(AO$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AN993))))*($F993>=5)","v":0},{"$f":"IF(AP$10<YEAR($H993),0,IF(AP$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AO993))))*($F993>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H993),0,IF(AQ$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AP993))))*($F993>=5)","v":0},{"$f":"IF(AR$10<YEAR($H993),0,IF(AR$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AQ993))))*($F993>=5)","v":0},{"$f":"IF(AS$10<YEAR($H993),0,IF(AS$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AR993))))*($F993>=5)","v":0},{"$f":"IF(AT$10<YEAR($H993),0,IF(AT$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AS993))))*($F993>=5)","v":0},{"$f":"IF(AU$10<YEAR($H993),0,IF(AU$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AT993))))*($F993>=5)","v":0},{"$f":"IF(AV$10<YEAR($H993),0,IF(AV$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AU993))))*($F993>=5)","v":0},{"$f":"IF(AW$10<YEAR($H993),0,IF(AW$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AV993))))*($F993>=5)","v":0},{"$f":"IF(AX$10<YEAR($H993),0,IF(AX$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AW993))))*($F993>=5)","v":0},{"$f":"IF(AY$10<YEAR($H993),0,IF(AY$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AX993))))*($F993>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H993),0,IF(AZ$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AY993))))*($F993>=5)","v":0},{"$f":"IF(BA$10<YEAR($H993),0,IF(BA$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:AZ993))))*($F993>=5)","v":0},{"$f":"IF(BB$10<YEAR($H993),0,IF(BB$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BA993))))*($F993>=5)","v":0},{"$f":"IF(BC$10<YEAR($H993),0,IF(BC$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BB993))))*($F993>=5)","v":0},{"$f":"IF(BD$10<YEAR($H993),0,IF(BD$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BC993))))*($F993>=5)","v":0},{"$f":"IF(BE$10<YEAR($H993),0,IF(BE$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BD993))))*($F993>=5)","v":0},{"$f":"IF(BF$10<YEAR($H993),0,IF(BF$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BE993))))*($F993>=5)","v":0},{"$f":"IF(BG$10<YEAR($H993),0,IF(BG$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BF993))))*($F993>=5)","v":0},{"$f":"IF(BH$10<YEAR($H993),0,IF(BH$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BG993))))*($F993>=5)","v":0},{"$f":"IF(BI$10<YEAR($H993),0,IF(BI$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BH993))))*($F993>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H993),0,IF(BJ$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BI993))))*($F993>=5)","v":0},{"$f":"IF(BK$10<YEAR($H993),0,IF(BK$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BJ993))))*($F993>=5)","v":0},{"$f":"IF(BL$10<YEAR($H993),0,IF(BL$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BK993))))*($F993>=5)","v":0},{"$f":"IF(BM$10<YEAR($H993),0,IF(BM$10=YEAR($H993),MIN(13-MONTH($H993),$J993),MIN(12,$J993-SUM($N993:BL993))))*($F993>=5)","v":0}]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!F34","v":"2021-01-01"},{"$f":"Input!G34","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H994),0,IF(O$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:N994))))*($F994>=5)","v":0},{"$f":"IF(P$10<YEAR($H994),0,IF(P$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:O994))))*($F994>=5)","v":0},{"$f":"IF(Q$10<YEAR($H994),0,IF(Q$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:P994))))*($F994>=5)","v":0},{"$f":"IF(R$10<YEAR($H994),0,IF(R$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:Q994))))*($F994>=5)","v":0},{"$f":"IF(S$10<YEAR($H994),0,IF(S$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:R994))))*($F994>=5)","v":0},{"$f":"IF(T$10<YEAR($H994),0,IF(T$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:S994))))*($F994>=5)","v":0},{"$f":"IF(U$10<YEAR($H994),0,IF(U$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:T994))))*($F994>=5)","v":0},{"$f":"IF(V$10<YEAR($H994),0,IF(V$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:U994))))*($F994>=5)","v":0},{"$f":"IF(W$10<YEAR($H994),0,IF(W$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:V994))))*($F994>=5)","v":0},{"$f":"IF(X$10<YEAR($H994),0,IF(X$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:W994))))*($F994>=5)","v":0},{"$f":"IF(Y$10<YEAR($H994),0,IF(Y$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:X994))))*($F994>=5)","v":0},{"$f":"IF(Z$10<YEAR($H994),0,IF(Z$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:Y994))))*($F994>=5)","v":0},{"$f":"IF(AA$10<YEAR($H994),0,IF(AA$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:Z994))))*($F994>=5)","v":0},{"$f":"IF(AB$10<YEAR($H994),0,IF(AB$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AA994))))*($F994>=5)","v":0},{"$f":"IF(AC$10<YEAR($H994),0,IF(AC$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AB994))))*($F994>=5)","v":0},{"$f":"IF(AD$10<YEAR($H994),0,IF(AD$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AC994))))*($F994>=5)","v":0},{"$f":"IF(AE$10<YEAR($H994),0,IF(AE$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AD994))))*($F994>=5)","v":0},{"$f":"IF(AF$10<YEAR($H994),0,IF(AF$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AE994))))*($F994>=5)","v":0},{"$f":"IF(AG$10<YEAR($H994),0,IF(AG$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AF994))))*($F994>=5)","v":0},{"$f":"IF(AH$10<YEAR($H994),0,IF(AH$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AG994))))*($F994>=5)","v":0},{"$f":"IF(AI$10<YEAR($H994),0,IF(AI$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AH994))))*($F994>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H994),0,IF(AJ$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AI994))))*($F994>=5)","v":0},{"$f":"IF(AK$10<YEAR($H994),0,IF(AK$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AJ994))))*($F994>=5)","v":0},{"$f":"IF(AL$10<YEAR($H994),0,IF(AL$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AK994))))*($F994>=5)","v":0},{"$f":"IF(AM$10<YEAR($H994),0,IF(AM$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AL994))))*($F994>=5)","v":0},{"$f":"IF(AN$10<YEAR($H994),0,IF(AN$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AM994))))*($F994>=5)","v":0},{"$f":"IF(AO$10<YEAR($H994),0,IF(AO$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AN994))))*($F994>=5)","v":0},{"$f":"IF(AP$10<YEAR($H994),0,IF(AP$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AO994))))*($F994>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H994),0,IF(AQ$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AP994))))*($F994>=5)","v":0},{"$f":"IF(AR$10<YEAR($H994),0,IF(AR$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AQ994))))*($F994>=5)","v":0},{"$f":"IF(AS$10<YEAR($H994),0,IF(AS$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AR994))))*($F994>=5)","v":0},{"$f":"IF(AT$10<YEAR($H994),0,IF(AT$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AS994))))*($F994>=5)","v":0},{"$f":"IF(AU$10<YEAR($H994),0,IF(AU$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AT994))))*($F994>=5)","v":0},{"$f":"IF(AV$10<YEAR($H994),0,IF(AV$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AU994))))*($F994>=5)","v":0},{"$f":"IF(AW$10<YEAR($H994),0,IF(AW$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AV994))))*($F994>=5)","v":0},{"$f":"IF(AX$10<YEAR($H994),0,IF(AX$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AW994))))*($F994>=5)","v":0},{"$f":"IF(AY$10<YEAR($H994),0,IF(AY$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AX994))))*($F994>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H994),0,IF(AZ$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AY994))))*($F994>=5)","v":0},{"$f":"IF(BA$10<YEAR($H994),0,IF(BA$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:AZ994))))*($F994>=5)","v":0},{"$f":"IF(BB$10<YEAR($H994),0,IF(BB$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BA994))))*($F994>=5)","v":0},{"$f":"IF(BC$10<YEAR($H994),0,IF(BC$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BB994))))*($F994>=5)","v":0},{"$f":"IF(BD$10<YEAR($H994),0,IF(BD$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BC994))))*($F994>=5)","v":0},{"$f":"IF(BE$10<YEAR($H994),0,IF(BE$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BD994))))*($F994>=5)","v":0},{"$f":"IF(BF$10<YEAR($H994),0,IF(BF$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BE994))))*($F994>=5)","v":0},{"$f":"IF(BG$10<YEAR($H994),0,IF(BG$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BF994))))*($F994>=5)","v":0},{"$f":"IF(BH$10<YEAR($H994),0,IF(BH$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BG994))))*($F994>=5)","v":0},{"$f":"IF(BI$10<YEAR($H994),0,IF(BI$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BH994))))*($F994>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H994),0,IF(BJ$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BI994))))*($F994>=5)","v":0},{"$f":"IF(BK$10<YEAR($H994),0,IF(BK$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BJ994))))*($F994>=5)","v":0},{"$f":"IF(BL$10<YEAR($H994),0,IF(BL$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BK994))))*($F994>=5)","v":0},{"$f":"IF(BM$10<YEAR($H994),0,IF(BM$10=YEAR($H994),MIN(13-MONTH($H994),$J994),MIN(12,$J994-SUM($N994:BL994))))*($F994>=5)","v":0}]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!F35","v":"2021-01-01"},{"$f":"Input!G35","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H995),0,IF(O$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:N995))))*($F995>=5)","v":0},{"$f":"IF(P$10<YEAR($H995),0,IF(P$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:O995))))*($F995>=5)","v":0},{"$f":"IF(Q$10<YEAR($H995),0,IF(Q$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:P995))))*($F995>=5)","v":0},{"$f":"IF(R$10<YEAR($H995),0,IF(R$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:Q995))))*($F995>=5)","v":0},{"$f":"IF(S$10<YEAR($H995),0,IF(S$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:R995))))*($F995>=5)","v":0},{"$f":"IF(T$10<YEAR($H995),0,IF(T$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:S995))))*($F995>=5)","v":0},{"$f":"IF(U$10<YEAR($H995),0,IF(U$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:T995))))*($F995>=5)","v":0},{"$f":"IF(V$10<YEAR($H995),0,IF(V$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:U995))))*($F995>=5)","v":0},{"$f":"IF(W$10<YEAR($H995),0,IF(W$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:V995))))*($F995>=5)","v":0},{"$f":"IF(X$10<YEAR($H995),0,IF(X$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:W995))))*($F995>=5)","v":0},{"$f":"IF(Y$10<YEAR($H995),0,IF(Y$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:X995))))*($F995>=5)","v":0},{"$f":"IF(Z$10<YEAR($H995),0,IF(Z$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:Y995))))*($F995>=5)","v":0},{"$f":"IF(AA$10<YEAR($H995),0,IF(AA$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:Z995))))*($F995>=5)","v":0},{"$f":"IF(AB$10<YEAR($H995),0,IF(AB$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AA995))))*($F995>=5)","v":0},{"$f":"IF(AC$10<YEAR($H995),0,IF(AC$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AB995))))*($F995>=5)","v":0},{"$f":"IF(AD$10<YEAR($H995),0,IF(AD$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AC995))))*($F995>=5)","v":0},{"$f":"IF(AE$10<YEAR($H995),0,IF(AE$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AD995))))*($F995>=5)","v":0},{"$f":"IF(AF$10<YEAR($H995),0,IF(AF$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AE995))))*($F995>=5)","v":0},{"$f":"IF(AG$10<YEAR($H995),0,IF(AG$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AF995))))*($F995>=5)","v":0},{"$f":"IF(AH$10<YEAR($H995),0,IF(AH$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AG995))))*($F995>=5)","v":0},{"$f":"IF(AI$10<YEAR($H995),0,IF(AI$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AH995))))*($F995>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H995),0,IF(AJ$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AI995))))*($F995>=5)","v":0},{"$f":"IF(AK$10<YEAR($H995),0,IF(AK$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AJ995))))*($F995>=5)","v":0},{"$f":"IF(AL$10<YEAR($H995),0,IF(AL$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AK995))))*($F995>=5)","v":0},{"$f":"IF(AM$10<YEAR($H995),0,IF(AM$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AL995))))*($F995>=5)","v":0},{"$f":"IF(AN$10<YEAR($H995),0,IF(AN$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AM995))))*($F995>=5)","v":0},{"$f":"IF(AO$10<YEAR($H995),0,IF(AO$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AN995))))*($F995>=5)","v":0},{"$f":"IF(AP$10<YEAR($H995),0,IF(AP$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AO995))))*($F995>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H995),0,IF(AQ$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AP995))))*($F995>=5)","v":0},{"$f":"IF(AR$10<YEAR($H995),0,IF(AR$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AQ995))))*($F995>=5)","v":0},{"$f":"IF(AS$10<YEAR($H995),0,IF(AS$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AR995))))*($F995>=5)","v":0},{"$f":"IF(AT$10<YEAR($H995),0,IF(AT$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AS995))))*($F995>=5)","v":0},{"$f":"IF(AU$10<YEAR($H995),0,IF(AU$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AT995))))*($F995>=5)","v":0},{"$f":"IF(AV$10<YEAR($H995),0,IF(AV$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AU995))))*($F995>=5)","v":0},{"$f":"IF(AW$10<YEAR($H995),0,IF(AW$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AV995))))*($F995>=5)","v":0},{"$f":"IF(AX$10<YEAR($H995),0,IF(AX$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AW995))))*($F995>=5)","v":0},{"$f":"IF(AY$10<YEAR($H995),0,IF(AY$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AX995))))*($F995>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H995),0,IF(AZ$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AY995))))*($F995>=5)","v":0},{"$f":"IF(BA$10<YEAR($H995),0,IF(BA$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:AZ995))))*($F995>=5)","v":0},{"$f":"IF(BB$10<YEAR($H995),0,IF(BB$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BA995))))*($F995>=5)","v":0},{"$f":"IF(BC$10<YEAR($H995),0,IF(BC$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BB995))))*($F995>=5)","v":0},{"$f":"IF(BD$10<YEAR($H995),0,IF(BD$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BC995))))*($F995>=5)","v":0},{"$f":"IF(BE$10<YEAR($H995),0,IF(BE$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BD995))))*($F995>=5)","v":0},{"$f":"IF(BF$10<YEAR($H995),0,IF(BF$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BE995))))*($F995>=5)","v":0},{"$f":"IF(BG$10<YEAR($H995),0,IF(BG$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BF995))))*($F995>=5)","v":0},{"$f":"IF(BH$10<YEAR($H995),0,IF(BH$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BG995))))*($F995>=5)","v":0},{"$f":"IF(BI$10<YEAR($H995),0,IF(BI$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BH995))))*($F995>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H995),0,IF(BJ$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BI995))))*($F995>=5)","v":0},{"$f":"IF(BK$10<YEAR($H995),0,IF(BK$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BJ995))))*($F995>=5)","v":0},{"$f":"IF(BL$10<YEAR($H995),0,IF(BL$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BK995))))*($F995>=5)","v":0},{"$f":"IF(BM$10<YEAR($H995),0,IF(BM$10=YEAR($H995),MIN(13-MONTH($H995),$J995),MIN(12,$J995-SUM($N995:BL995))))*($F995>=5)","v":0}]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!F36","v":"2021-01-01"},{"$f":"Input!G36","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$10<YEAR($H996),0,IF(O$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:N996))))*($F996>=5)","v":0},{"$f":"IF(P$10<YEAR($H996),0,IF(P$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:O996))))*($F996>=5)","v":0},{"$f":"IF(Q$10<YEAR($H996),0,IF(Q$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:P996))))*($F996>=5)","v":0},{"$f":"IF(R$10<YEAR($H996),0,IF(R$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:Q996))))*($F996>=5)","v":0},{"$f":"IF(S$10<YEAR($H996),0,IF(S$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:R996))))*($F996>=5)","v":0},{"$f":"IF(T$10<YEAR($H996),0,IF(T$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:S996))))*($F996>=5)","v":0},{"$f":"IF(U$10<YEAR($H996),0,IF(U$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:T996))))*($F996>=5)","v":0},{"$f":"IF(V$10<YEAR($H996),0,IF(V$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:U996))))*($F996>=5)","v":0},{"$f":"IF(W$10<YEAR($H996),0,IF(W$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:V996))))*($F996>=5)","v":0},{"$f":"IF(X$10<YEAR($H996),0,IF(X$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:W996))))*($F996>=5)","v":0},{"$f":"IF(Y$10<YEAR($H996),0,IF(Y$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:X996))))*($F996>=5)","v":0},{"$f":"IF(Z$10<YEAR($H996),0,IF(Z$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:Y996))))*($F996>=5)","v":0},{"$f":"IF(AA$10<YEAR($H996),0,IF(AA$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:Z996))))*($F996>=5)","v":0},{"$f":"IF(AB$10<YEAR($H996),0,IF(AB$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AA996))))*($F996>=5)","v":0},{"$f":"IF(AC$10<YEAR($H996),0,IF(AC$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AB996))))*($F996>=5)","v":0},{"$f":"IF(AD$10<YEAR($H996),0,IF(AD$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AC996))))*($F996>=5)","v":0},{"$f":"IF(AE$10<YEAR($H996),0,IF(AE$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AD996))))*($F996>=5)","v":0},{"$f":"IF(AF$10<YEAR($H996),0,IF(AF$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AE996))))*($F996>=5)","v":0},{"$f":"IF(AG$10<YEAR($H996),0,IF(AG$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AF996))))*($F996>=5)","v":0},{"$f":"IF(AH$10<YEAR($H996),0,IF(AH$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AG996))))*($F996>=5)","v":0},{"$f":"IF(AI$10<YEAR($H996),0,IF(AI$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AH996))))*($F996>=5)","v":0},{"$f":"IF(AJ$10<YEAR($H996),0,IF(AJ$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AI996))))*($F996>=5)","v":0},{"$f":"IF(AK$10<YEAR($H996),0,IF(AK$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AJ996))))*($F996>=5)","v":0},{"$f":"IF(AL$10<YEAR($H996),0,IF(AL$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AK996))))*($F996>=5)","v":0},{"$f":"IF(AM$10<YEAR($H996),0,IF(AM$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AL996))))*($F996>=5)","v":0},{"$f":"IF(AN$10<YEAR($H996),0,IF(AN$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AM996))))*($F996>=5)","v":0},{"$f":"IF(AO$10<YEAR($H996),0,IF(AO$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AN996))))*($F996>=5)","v":0},{"$f":"IF(AP$10<YEAR($H996),0,IF(AP$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AO996))))*($F996>=5)","v":0},{"$f":"IF(AQ$10<YEAR($H996),0,IF(AQ$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AP996))))*($F996>=5)","v":0},{"$f":"IF(AR$10<YEAR($H996),0,IF(AR$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AQ996))))*($F996>=5)","v":0},{"$f":"IF(AS$10<YEAR($H996),0,IF(AS$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AR996))))*($F996>=5)","v":0},{"$f":"IF(AT$10<YEAR($H996),0,IF(AT$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AS996))))*($F996>=5)","v":0},{"$f":"IF(AU$10<YEAR($H996),0,IF(AU$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AT996))))*($F996>=5)","v":0},{"$f":"IF(AV$10<YEAR($H996),0,IF(AV$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AU996))))*($F996>=5)","v":0},{"$f":"IF(AW$10<YEAR($H996),0,IF(AW$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AV996))))*($F996>=5)","v":0},{"$f":"IF(AX$10<YEAR($H996),0,IF(AX$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AW996))))*($F996>=5)","v":0},{"$f":"IF(AY$10<YEAR($H996),0,IF(AY$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AX996))))*($F996>=5)","v":0},{"$f":"IF(AZ$10<YEAR($H996),0,IF(AZ$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AY996))))*($F996>=5)","v":0},{"$f":"IF(BA$10<YEAR($H996),0,IF(BA$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:AZ996))))*($F996>=5)","v":0},{"$f":"IF(BB$10<YEAR($H996),0,IF(BB$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BA996))))*($F996>=5)","v":0},{"$f":"IF(BC$10<YEAR($H996),0,IF(BC$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BB996))))*($F996>=5)","v":0},{"$f":"IF(BD$10<YEAR($H996),0,IF(BD$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BC996))))*($F996>=5)","v":0},{"$f":"IF(BE$10<YEAR($H996),0,IF(BE$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BD996))))*($F996>=5)","v":0},{"$f":"IF(BF$10<YEAR($H996),0,IF(BF$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BE996))))*($F996>=5)","v":0},{"$f":"IF(BG$10<YEAR($H996),0,IF(BG$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BF996))))*($F996>=5)","v":0},{"$f":"IF(BH$10<YEAR($H996),0,IF(BH$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BG996))))*($F996>=5)","v":0},{"$f":"IF(BI$10<YEAR($H996),0,IF(BI$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BH996))))*($F996>=5)","v":0},{"$f":"IF(BJ$10<YEAR($H996),0,IF(BJ$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BI996))))*($F996>=5)","v":0},{"$f":"IF(BK$10<YEAR($H996),0,IF(BK$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BJ996))))*($F996>=5)","v":0},{"$f":"IF(BL$10<YEAR($H996),0,IF(BL$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BK996))))*($F996>=5)","v":0},{"$f":"IF(BM$10<YEAR($H996),0,IF(BM$10=YEAR($H996),MIN(13-MONTH($H996),$J996),MIN(12,$J996-SUM($N996:BL996))))*($F996>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D971","v":"Total Months Under Construction"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O972:O996)","v":0},{"$f":"SUM(P972:P996)","v":0},{"$f":"SUM(Q972:Q996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total AFUDC Accrued"]
[null,null,{"$f":"C1000+1","v":1},{"$f":"INDEX(D$64:D$88,$C1001,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1001,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1001:BM1001,$O$12:$BM$12)","v":0},{"$f":"SUM(O1001:BM1001)","v":0},null,null,{"$f":"(IFERROR(-FV(O$965,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1001:N1001))*O$965*O972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1001:O1001))*P$965*P972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1001:P1001))*Q$965*Q972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1001:Q1001))*R$965*R972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1001:R1001))*S$965*S972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1001:S1001))*T$965*T972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1001:T1001))*U$965*U972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1001:U1001))*V$965*V972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1001:V1001))*W$965*W972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1001:W1001))*X$965*X972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1001:X1001))*Y$965*Y972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1001:Y1001))*Z$965*Z972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1001:Z1001))*AA$965*AA972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1001:AA1001))*AB$965*AB972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1001:AB1001))*AC$965*AC972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1001:AC1001))*AD$965*AD972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1001:AD1001))*AE$965*AE972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1001:AE1001))*AF$965*AF972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1001:AF1001))*AG$965*AG972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1001:AG1001))*AH$965*AH972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1001:AH1001))*AI$965*AI972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1001:AI1001))*AJ$965*AJ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1001:AJ1001))*AK$965*AK972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1001:AK1001))*AL$965*AL972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1001:AL1001))*AM$965*AM972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1001:AM1001))*AN$965*AN972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1001:AN1001))*AO$965*AO972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1001:AO1001))*AP$965*AP972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1001:AP1001))*AQ$965*AQ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1001:AQ1001))*AR$965*AR972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1001:AR1001))*AS$965*AS972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1001:AS1001))*AT$965*AT972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1001:AT1001))*AU$965*AU972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1001:AU1001))*AV$965*AV972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1001:AV1001))*AW$965*AW972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1001:AW1001))*AX$965*AX972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1001:AX1001))*AY$965*AY972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1001:AY1001))*AZ$965*AZ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1001:AZ1001))*BA$965*BA972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1001:BA1001))*BB$965*BB972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1001:BB1001))*BC$965*BC972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1001:BC1001))*BD$965*BD972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1001:BD1001))*BE$965*BE972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1001:BE1001))*BF$965*BF972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1001:BF1001))*BG$965*BG972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1001:BG1001))*BH$965*BH972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1001:BH1001))*BI$965*BI972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1001:BI1001))*BJ$965*BJ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1001:BJ1001))*BK$965*BK972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1001:BK1001))*BL$965*BL972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1001:BL1001))*BM$965*BM972)*($F1001=5)","v":0}]
[null,null,{"$f":"C1001+1","v":2},{"$f":"INDEX(D$64:D$88,$C1002,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1002:BM1002,$O$12:$BM$12)","v":0},{"$f":"SUM(O1002:BM1002)","v":0},null,null,{"$f":"(IFERROR(-FV(O$965,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1002:N1002))*O$965*O973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1002:O1002))*P$965*P973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1002:P1002))*Q$965*Q973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1002:Q1002))*R$965*R973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1002:R1002))*S$965*S973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1002:S1002))*T$965*T973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1002:T1002))*U$965*U973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1002:U1002))*V$965*V973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1002:V1002))*W$965*W973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1002:W1002))*X$965*X973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1002:X1002))*Y$965*Y973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1002:Y1002))*Z$965*Z973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1002:Z1002))*AA$965*AA973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1002:AA1002))*AB$965*AB973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1002:AB1002))*AC$965*AC973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1002:AC1002))*AD$965*AD973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1002:AD1002))*AE$965*AE973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1002:AE1002))*AF$965*AF973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1002:AF1002))*AG$965*AG973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1002:AG1002))*AH$965*AH973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1002:AH1002))*AI$965*AI973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1002:AI1002))*AJ$965*AJ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1002:AJ1002))*AK$965*AK973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1002:AK1002))*AL$965*AL973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1002:AL1002))*AM$965*AM973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1002:AM1002))*AN$965*AN973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1002:AN1002))*AO$965*AO973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1002:AO1002))*AP$965*AP973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1002:AP1002))*AQ$965*AQ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1002:AQ1002))*AR$965*AR973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1002:AR1002))*AS$965*AS973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1002:AS1002))*AT$965*AT973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1002:AT1002))*AU$965*AU973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1002:AU1002))*AV$965*AV973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1002:AV1002))*AW$965*AW973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1002:AW1002))*AX$965*AX973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1002:AX1002))*AY$965*AY973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1002:AY1002))*AZ$965*AZ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1002:AZ1002))*BA$965*BA973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1002:BA1002))*BB$965*BB973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1002:BB1002))*BC$965*BC973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1002:BC1002))*BD$965*BD973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1002:BD1002))*BE$965*BE973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1002:BE1002))*BF$965*BF973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1002:BF1002))*BG$965*BG973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1002:BG1002))*BH$965*BH973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1002:BH1002))*BI$965*BI973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1002:BI1002))*BJ$965*BJ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1002:BJ1002))*BK$965*BK973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1002:BK1002))*BL$965*BL973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1002:BL1002))*BM$965*BM973)*($F1002=5)","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1003:N1003))*O$965*O974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1003:O1003))*P$965*P974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1003:P1003))*Q$965*Q974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1003:Q1003))*R$965*R974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1003:R1003))*S$965*S974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1003:S1003))*T$965*T974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1003:T1003))*U$965*U974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1003:U1003))*V$965*V974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1003:V1003))*W$965*W974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1003:W1003))*X$965*X974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1003:X1003))*Y$965*Y974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1003:Y1003))*Z$965*Z974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1003:Z1003))*AA$965*AA974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1003:AA1003))*AB$965*AB974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1003:AB1003))*AC$965*AC974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1003:AC1003))*AD$965*AD974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1003:AD1003))*AE$965*AE974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1003:AE1003))*AF$965*AF974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1003:AF1003))*AG$965*AG974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1003:AG1003))*AH$965*AH974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1003:AH1003))*AI$965*AI974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1003:AI1003))*AJ$965*AJ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1003:AJ1003))*AK$965*AK974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1003:AK1003))*AL$965*AL974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1003:AL1003))*AM$965*AM974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1003:AM1003))*AN$965*AN974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1003:AN1003))*AO$965*AO974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1003:AO1003))*AP$965*AP974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1003:AP1003))*AQ$965*AQ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1003:AQ1003))*AR$965*AR974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1003:AR1003))*AS$965*AS974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1003:AS1003))*AT$965*AT974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1003:AT1003))*AU$965*AU974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1003:AU1003))*AV$965*AV974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1003:AV1003))*AW$965*AW974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1003:AW1003))*AX$965*AX974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1003:AX1003))*AY$965*AY974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1003:AY1003))*AZ$965*AZ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1003:AZ1003))*BA$965*BA974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1003:BA1003))*BB$965*BB974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1003:BB1003))*BC$965*BC974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1003:BC1003))*BD$965*BD974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1003:BD1003))*BE$965*BE974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1003:BE1003))*BF$965*BF974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1003:BF1003))*BG$965*BG974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1003:BG1003))*BH$965*BH974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1003:BH1003))*BI$965*BI974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1003:BI1003))*BJ$965*BJ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1003:BJ1003))*BK$965*BK974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1003:BK1003))*BL$965*BL974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1003:BL1003))*BM$965*BM974)*($F1003=5)","v":0}]
[null,null,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1004:N1004))*O$965*O975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1004:O1004))*P$965*P975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1004:P1004))*Q$965*Q975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1004:Q1004))*R$965*R975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1004:R1004))*S$965*S975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1004:S1004))*T$965*T975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1004:T1004))*U$965*U975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1004:U1004))*V$965*V975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1004:V1004))*W$965*W975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1004:W1004))*X$965*X975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1004:X1004))*Y$965*Y975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1004:Y1004))*Z$965*Z975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1004:Z1004))*AA$965*AA975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1004:AA1004))*AB$965*AB975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1004:AB1004))*AC$965*AC975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1004:AC1004))*AD$965*AD975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1004:AD1004))*AE$965*AE975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1004:AE1004))*AF$965*AF975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1004:AF1004))*AG$965*AG975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1004:AG1004))*AH$965*AH975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1004:AH1004))*AI$965*AI975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1004:AI1004))*AJ$965*AJ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1004:AJ1004))*AK$965*AK975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1004:AK1004))*AL$965*AL975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1004:AL1004))*AM$965*AM975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1004:AM1004))*AN$965*AN975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1004:AN1004))*AO$965*AO975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1004:AO1004))*AP$965*AP975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1004:AP1004))*AQ$965*AQ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1004:AQ1004))*AR$965*AR975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1004:AR1004))*AS$965*AS975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1004:AS1004))*AT$965*AT975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1004:AT1004))*AU$965*AU975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1004:AU1004))*AV$965*AV975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1004:AV1004))*AW$965*AW975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1004:AW1004))*AX$965*AX975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1004:AX1004))*AY$965*AY975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1004:AY1004))*AZ$965*AZ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1004:AZ1004))*BA$965*BA975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1004:BA1004))*BB$965*BB975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1004:BB1004))*BC$965*BC975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1004:BC1004))*BD$965*BD975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1004:BD1004))*BE$965*BE975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1004:BE1004))*BF$965*BF975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1004:BF1004))*BG$965*BG975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1004:BG1004))*BH$965*BH975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1004:BH1004))*BI$965*BI975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1004:BI1004))*BJ$965*BJ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1004:BJ1004))*BK$965*BK975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1004:BK1004))*BL$965*BL975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1004:BL1004))*BM$965*BM975)*($F1004=5)","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1005:N1005))*O$965*O976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1005:O1005))*P$965*P976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1005:P1005))*Q$965*Q976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1005:Q1005))*R$965*R976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1005:R1005))*S$965*S976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1005:S1005))*T$965*T976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1005:T1005))*U$965*U976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1005:U1005))*V$965*V976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1005:V1005))*W$965*W976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1005:W1005))*X$965*X976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1005:X1005))*Y$965*Y976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1005:Y1005))*Z$965*Z976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1005:Z1005))*AA$965*AA976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1005:AA1005))*AB$965*AB976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1005:AB1005))*AC$965*AC976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1005:AC1005))*AD$965*AD976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1005:AD1005))*AE$965*AE976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1005:AE1005))*AF$965*AF976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1005:AF1005))*AG$965*AG976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1005:AG1005))*AH$965*AH976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1005:AH1005))*AI$965*AI976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1005:AI1005))*AJ$965*AJ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1005:AJ1005))*AK$965*AK976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1005:AK1005))*AL$965*AL976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1005:AL1005))*AM$965*AM976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1005:AM1005))*AN$965*AN976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1005:AN1005))*AO$965*AO976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1005:AO1005))*AP$965*AP976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1005:AP1005))*AQ$965*AQ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1005:AQ1005))*AR$965*AR976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1005:AR1005))*AS$965*AS976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1005:AS1005))*AT$965*AT976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1005:AT1005))*AU$965*AU976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1005:AU1005))*AV$965*AV976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1005:AV1005))*AW$965*AW976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1005:AW1005))*AX$965*AX976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1005:AX1005))*AY$965*AY976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1005:AY1005))*AZ$965*AZ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1005:AZ1005))*BA$965*BA976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1005:BA1005))*BB$965*BB976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1005:BB1005))*BC$965*BC976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1005:BC1005))*BD$965*BD976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1005:BD1005))*BE$965*BE976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1005:BE1005))*BF$965*BF976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1005:BF1005))*BG$965*BG976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1005:BG1005))*BH$965*BH976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1005:BH1005))*BI$965*BI976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1005:BI1005))*BJ$965*BJ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1005:BJ1005))*BK$965*BK976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1005:BK1005))*BL$965*BL976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1005:BL1005))*BM$965*BM976)*($F1005=5)","v":0}]
[null,null,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1006:N1006))*O$965*O977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1006:O1006))*P$965*P977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1006:P1006))*Q$965*Q977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1006:Q1006))*R$965*R977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1006:R1006))*S$965*S977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1006:S1006))*T$965*T977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1006:T1006))*U$965*U977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1006:U1006))*V$965*V977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1006:V1006))*W$965*W977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1006:W1006))*X$965*X977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1006:X1006))*Y$965*Y977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1006:Y1006))*Z$965*Z977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1006:Z1006))*AA$965*AA977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1006:AA1006))*AB$965*AB977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1006:AB1006))*AC$965*AC977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1006:AC1006))*AD$965*AD977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1006:AD1006))*AE$965*AE977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1006:AE1006))*AF$965*AF977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1006:AF1006))*AG$965*AG977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1006:AG1006))*AH$965*AH977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1006:AH1006))*AI$965*AI977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1006:AI1006))*AJ$965*AJ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1006:AJ1006))*AK$965*AK977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1006:AK1006))*AL$965*AL977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1006:AL1006))*AM$965*AM977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1006:AM1006))*AN$965*AN977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1006:AN1006))*AO$965*AO977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1006:AO1006))*AP$965*AP977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1006:AP1006))*AQ$965*AQ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1006:AQ1006))*AR$965*AR977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1006:AR1006))*AS$965*AS977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1006:AS1006))*AT$965*AT977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1006:AT1006))*AU$965*AU977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1006:AU1006))*AV$965*AV977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1006:AV1006))*AW$965*AW977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1006:AW1006))*AX$965*AX977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1006:AX1006))*AY$965*AY977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1006:AY1006))*AZ$965*AZ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1006:AZ1006))*BA$965*BA977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1006:BA1006))*BB$965*BB977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1006:BB1006))*BC$965*BC977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1006:BC1006))*BD$965*BD977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1006:BD1006))*BE$965*BE977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1006:BE1006))*BF$965*BF977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1006:BF1006))*BG$965*BG977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1006:BG1006))*BH$965*BH977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1006:BH1006))*BI$965*BI977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1006:BI1006))*BJ$965*BJ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1006:BJ1006))*BK$965*BK977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1006:BK1006))*BL$965*BL977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1006:BL1006))*BM$965*BM977)*($F1006=5)","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1007:N1007))*O$965*O978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1007:O1007))*P$965*P978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1007:P1007))*Q$965*Q978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1007:Q1007))*R$965*R978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1007:R1007))*S$965*S978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1007:S1007))*T$965*T978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1007:T1007))*U$965*U978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1007:U1007))*V$965*V978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1007:V1007))*W$965*W978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1007:W1007))*X$965*X978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1007:X1007))*Y$965*Y978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1007:Y1007))*Z$965*Z978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1007:Z1007))*AA$965*AA978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1007:AA1007))*AB$965*AB978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1007:AB1007))*AC$965*AC978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1007:AC1007))*AD$965*AD978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1007:AD1007))*AE$965*AE978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1007:AE1007))*AF$965*AF978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1007:AF1007))*AG$965*AG978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1007:AG1007))*AH$965*AH978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1007:AH1007))*AI$965*AI978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1007:AI1007))*AJ$965*AJ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1007:AJ1007))*AK$965*AK978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1007:AK1007))*AL$965*AL978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1007:AL1007))*AM$965*AM978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1007:AM1007))*AN$965*AN978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1007:AN1007))*AO$965*AO978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1007:AO1007))*AP$965*AP978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1007:AP1007))*AQ$965*AQ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1007:AQ1007))*AR$965*AR978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1007:AR1007))*AS$965*AS978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1007:AS1007))*AT$965*AT978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1007:AT1007))*AU$965*AU978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1007:AU1007))*AV$965*AV978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1007:AV1007))*AW$965*AW978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1007:AW1007))*AX$965*AX978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1007:AX1007))*AY$965*AY978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1007:AY1007))*AZ$965*AZ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1007:AZ1007))*BA$965*BA978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1007:BA1007))*BB$965*BB978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1007:BB1007))*BC$965*BC978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1007:BC1007))*BD$965*BD978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1007:BD1007))*BE$965*BE978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1007:BE1007))*BF$965*BF978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1007:BF1007))*BG$965*BG978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1007:BG1007))*BH$965*BH978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1007:BH1007))*BI$965*BI978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1007:BI1007))*BJ$965*BJ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1007:BJ1007))*BK$965*BK978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1007:BK1007))*BL$965*BL978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1007:BL1007))*BM$965*BM978)*($F1007=5)","v":0}]
[null,null,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1008:N1008))*O$965*O979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1008:O1008))*P$965*P979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1008:P1008))*Q$965*Q979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1008:Q1008))*R$965*R979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1008:R1008))*S$965*S979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1008:S1008))*T$965*T979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1008:T1008))*U$965*U979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1008:U1008))*V$965*V979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1008:V1008))*W$965*W979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1008:W1008))*X$965*X979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1008:X1008))*Y$965*Y979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1008:Y1008))*Z$965*Z979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1008:Z1008))*AA$965*AA979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1008:AA1008))*AB$965*AB979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1008:AB1008))*AC$965*AC979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1008:AC1008))*AD$965*AD979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1008:AD1008))*AE$965*AE979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1008:AE1008))*AF$965*AF979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1008:AF1008))*AG$965*AG979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1008:AG1008))*AH$965*AH979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1008:AH1008))*AI$965*AI979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1008:AI1008))*AJ$965*AJ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1008:AJ1008))*AK$965*AK979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1008:AK1008))*AL$965*AL979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1008:AL1008))*AM$965*AM979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1008:AM1008))*AN$965*AN979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1008:AN1008))*AO$965*AO979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1008:AO1008))*AP$965*AP979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1008:AP1008))*AQ$965*AQ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1008:AQ1008))*AR$965*AR979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1008:AR1008))*AS$965*AS979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1008:AS1008))*AT$965*AT979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1008:AT1008))*AU$965*AU979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1008:AU1008))*AV$965*AV979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1008:AV1008))*AW$965*AW979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1008:AW1008))*AX$965*AX979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1008:AX1008))*AY$965*AY979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1008:AY1008))*AZ$965*AZ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1008:AZ1008))*BA$965*BA979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1008:BA1008))*BB$965*BB979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1008:BB1008))*BC$965*BC979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1008:BC1008))*BD$965*BD979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1008:BD1008))*BE$965*BE979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1008:BE1008))*BF$965*BF979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1008:BF1008))*BG$965*BG979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1008:BG1008))*BH$965*BH979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1008:BH1008))*BI$965*BI979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1008:BI1008))*BJ$965*BJ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1008:BJ1008))*BK$965*BK979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1008:BK1008))*BL$965*BL979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1008:BL1008))*BM$965*BM979)*($F1008=5)","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1009:N1009))*O$965*O980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1009:O1009))*P$965*P980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1009:P1009))*Q$965*Q980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1009:Q1009))*R$965*R980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1009:R1009))*S$965*S980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1009:S1009))*T$965*T980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1009:T1009))*U$965*U980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1009:U1009))*V$965*V980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1009:V1009))*W$965*W980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1009:W1009))*X$965*X980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1009:X1009))*Y$965*Y980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1009:Y1009))*Z$965*Z980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1009:Z1009))*AA$965*AA980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1009:AA1009))*AB$965*AB980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1009:AB1009))*AC$965*AC980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1009:AC1009))*AD$965*AD980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1009:AD1009))*AE$965*AE980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1009:AE1009))*AF$965*AF980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1009:AF1009))*AG$965*AG980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1009:AG1009))*AH$965*AH980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1009:AH1009))*AI$965*AI980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1009:AI1009))*AJ$965*AJ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1009:AJ1009))*AK$965*AK980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1009:AK1009))*AL$965*AL980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1009:AL1009))*AM$965*AM980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1009:AM1009))*AN$965*AN980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1009:AN1009))*AO$965*AO980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1009:AO1009))*AP$965*AP980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1009:AP1009))*AQ$965*AQ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1009:AQ1009))*AR$965*AR980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1009:AR1009))*AS$965*AS980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1009:AS1009))*AT$965*AT980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1009:AT1009))*AU$965*AU980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1009:AU1009))*AV$965*AV980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1009:AV1009))*AW$965*AW980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1009:AW1009))*AX$965*AX980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1009:AX1009))*AY$965*AY980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1009:AY1009))*AZ$965*AZ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1009:AZ1009))*BA$965*BA980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1009:BA1009))*BB$965*BB980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1009:BB1009))*BC$965*BC980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1009:BC1009))*BD$965*BD980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1009:BD1009))*BE$965*BE980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1009:BE1009))*BF$965*BF980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1009:BF1009))*BG$965*BG980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1009:BG1009))*BH$965*BH980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1009:BH1009))*BI$965*BI980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1009:BI1009))*BJ$965*BJ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1009:BJ1009))*BK$965*BK980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1009:BK1009))*BL$965*BL980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1009:BL1009))*BM$965*BM980)*($F1009=5)","v":0}]
[null,null,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1010:N1010))*O$965*O981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1010:O1010))*P$965*P981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1010:P1010))*Q$965*Q981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1010:Q1010))*R$965*R981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1010:R1010))*S$965*S981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1010:S1010))*T$965*T981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1010:T1010))*U$965*U981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1010:U1010))*V$965*V981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1010:V1010))*W$965*W981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1010:W1010))*X$965*X981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1010:X1010))*Y$965*Y981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1010:Y1010))*Z$965*Z981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1010:Z1010))*AA$965*AA981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1010:AA1010))*AB$965*AB981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1010:AB1010))*AC$965*AC981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1010:AC1010))*AD$965*AD981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1010:AD1010))*AE$965*AE981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1010:AE1010))*AF$965*AF981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1010:AF1010))*AG$965*AG981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1010:AG1010))*AH$965*AH981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1010:AH1010))*AI$965*AI981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1010:AI1010))*AJ$965*AJ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1010:AJ1010))*AK$965*AK981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1010:AK1010))*AL$965*AL981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1010:AL1010))*AM$965*AM981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1010:AM1010))*AN$965*AN981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1010:AN1010))*AO$965*AO981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1010:AO1010))*AP$965*AP981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1010:AP1010))*AQ$965*AQ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1010:AQ1010))*AR$965*AR981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1010:AR1010))*AS$965*AS981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1010:AS1010))*AT$965*AT981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1010:AT1010))*AU$965*AU981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1010:AU1010))*AV$965*AV981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1010:AV1010))*AW$965*AW981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1010:AW1010))*AX$965*AX981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1010:AX1010))*AY$965*AY981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1010:AY1010))*AZ$965*AZ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1010:AZ1010))*BA$965*BA981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1010:BA1010))*BB$965*BB981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1010:BB1010))*BC$965*BC981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1010:BC1010))*BD$965*BD981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1010:BD1010))*BE$965*BE981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1010:BE1010))*BF$965*BF981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1010:BF1010))*BG$965*BG981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1010:BG1010))*BH$965*BH981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1010:BH1010))*BI$965*BI981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1010:BI1010))*BJ$965*BJ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1010:BJ1010))*BK$965*BK981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1010:BK1010))*BL$965*BL981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1010:BL1010))*BM$965*BM981)*($F1010=5)","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1011:N1011))*O$965*O982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1011:O1011))*P$965*P982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1011:P1011))*Q$965*Q982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1011:Q1011))*R$965*R982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1011:R1011))*S$965*S982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1011:S1011))*T$965*T982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1011:T1011))*U$965*U982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1011:U1011))*V$965*V982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1011:V1011))*W$965*W982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1011:W1011))*X$965*X982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1011:X1011))*Y$965*Y982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1011:Y1011))*Z$965*Z982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1011:Z1011))*AA$965*AA982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1011:AA1011))*AB$965*AB982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1011:AB1011))*AC$965*AC982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1011:AC1011))*AD$965*AD982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1011:AD1011))*AE$965*AE982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1011:AE1011))*AF$965*AF982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1011:AF1011))*AG$965*AG982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1011:AG1011))*AH$965*AH982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1011:AH1011))*AI$965*AI982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1011:AI1011))*AJ$965*AJ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1011:AJ1011))*AK$965*AK982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1011:AK1011))*AL$965*AL982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1011:AL1011))*AM$965*AM982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1011:AM1011))*AN$965*AN982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1011:AN1011))*AO$965*AO982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1011:AO1011))*AP$965*AP982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1011:AP1011))*AQ$965*AQ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1011:AQ1011))*AR$965*AR982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1011:AR1011))*AS$965*AS982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1011:AS1011))*AT$965*AT982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1011:AT1011))*AU$965*AU982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1011:AU1011))*AV$965*AV982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1011:AV1011))*AW$965*AW982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1011:AW1011))*AX$965*AX982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1011:AX1011))*AY$965*AY982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1011:AY1011))*AZ$965*AZ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1011:AZ1011))*BA$965*BA982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1011:BA1011))*BB$965*BB982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1011:BB1011))*BC$965*BC982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1011:BC1011))*BD$965*BD982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1011:BD1011))*BE$965*BE982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1011:BE1011))*BF$965*BF982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1011:BF1011))*BG$965*BG982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1011:BG1011))*BH$965*BH982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1011:BH1011))*BI$965*BI982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1011:BI1011))*BJ$965*BJ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1011:BJ1011))*BK$965*BK982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1011:BK1011))*BL$965*BL982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1011:BL1011))*BM$965*BM982)*($F1011=5)","v":0}]
[null,null,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1012:N1012))*O$965*O983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1012:O1012))*P$965*P983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1012:P1012))*Q$965*Q983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1012:Q1012))*R$965*R983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1012:R1012))*S$965*S983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1012:S1012))*T$965*T983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1012:T1012))*U$965*U983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1012:U1012))*V$965*V983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1012:V1012))*W$965*W983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1012:W1012))*X$965*X983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1012:X1012))*Y$965*Y983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1012:Y1012))*Z$965*Z983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1012:Z1012))*AA$965*AA983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1012:AA1012))*AB$965*AB983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1012:AB1012))*AC$965*AC983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1012:AC1012))*AD$965*AD983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1012:AD1012))*AE$965*AE983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1012:AE1012))*AF$965*AF983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1012:AF1012))*AG$965*AG983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1012:AG1012))*AH$965*AH983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1012:AH1012))*AI$965*AI983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1012:AI1012))*AJ$965*AJ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1012:AJ1012))*AK$965*AK983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1012:AK1012))*AL$965*AL983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1012:AL1012))*AM$965*AM983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1012:AM1012))*AN$965*AN983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1012:AN1012))*AO$965*AO983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1012:AO1012))*AP$965*AP983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1012:AP1012))*AQ$965*AQ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1012:AQ1012))*AR$965*AR983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1012:AR1012))*AS$965*AS983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1012:AS1012))*AT$965*AT983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1012:AT1012))*AU$965*AU983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1012:AU1012))*AV$965*AV983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1012:AV1012))*AW$965*AW983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1012:AW1012))*AX$965*AX983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1012:AX1012))*AY$965*AY983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1012:AY1012))*AZ$965*AZ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1012:AZ1012))*BA$965*BA983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1012:BA1012))*BB$965*BB983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1012:BB1012))*BC$965*BC983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1012:BC1012))*BD$965*BD983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1012:BD1012))*BE$965*BE983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1012:BE1012))*BF$965*BF983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1012:BF1012))*BG$965*BG983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1012:BG1012))*BH$965*BH983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1012:BH1012))*BI$965*BI983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1012:BI1012))*BJ$965*BJ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1012:BJ1012))*BK$965*BK983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1012:BK1012))*BL$965*BL983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1012:BL1012))*BM$965*BM983)*($F1012=5)","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1013:N1013))*O$965*O984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1013:O1013))*P$965*P984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1013:P1013))*Q$965*Q984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1013:Q1013))*R$965*R984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1013:R1013))*S$965*S984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1013:S1013))*T$965*T984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1013:T1013))*U$965*U984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1013:U1013))*V$965*V984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1013:V1013))*W$965*W984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1013:W1013))*X$965*X984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1013:X1013))*Y$965*Y984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1013:Y1013))*Z$965*Z984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1013:Z1013))*AA$965*AA984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1013:AA1013))*AB$965*AB984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1013:AB1013))*AC$965*AC984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1013:AC1013))*AD$965*AD984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1013:AD1013))*AE$965*AE984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1013:AE1013))*AF$965*AF984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1013:AF1013))*AG$965*AG984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1013:AG1013))*AH$965*AH984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1013:AH1013))*AI$965*AI984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1013:AI1013))*AJ$965*AJ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1013:AJ1013))*AK$965*AK984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1013:AK1013))*AL$965*AL984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1013:AL1013))*AM$965*AM984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1013:AM1013))*AN$965*AN984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1013:AN1013))*AO$965*AO984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1013:AO1013))*AP$965*AP984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1013:AP1013))*AQ$965*AQ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1013:AQ1013))*AR$965*AR984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1013:AR1013))*AS$965*AS984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1013:AS1013))*AT$965*AT984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1013:AT1013))*AU$965*AU984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1013:AU1013))*AV$965*AV984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1013:AV1013))*AW$965*AW984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1013:AW1013))*AX$965*AX984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1013:AX1013))*AY$965*AY984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1013:AY1013))*AZ$965*AZ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1013:AZ1013))*BA$965*BA984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1013:BA1013))*BB$965*BB984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1013:BB1013))*BC$965*BC984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1013:BC1013))*BD$965*BD984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1013:BD1013))*BE$965*BE984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1013:BE1013))*BF$965*BF984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1013:BF1013))*BG$965*BG984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1013:BG1013))*BH$965*BH984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1013:BH1013))*BI$965*BI984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1013:BI1013))*BJ$965*BJ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1013:BJ1013))*BK$965*BK984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1013:BK1013))*BL$965*BL984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1013:BL1013))*BM$965*BM984)*($F1013=5)","v":0}]
[null,null,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1014:N1014))*O$965*O985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1014:O1014))*P$965*P985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1014:P1014))*Q$965*Q985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1014:Q1014))*R$965*R985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1014:R1014))*S$965*S985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1014:S1014))*T$965*T985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1014:T1014))*U$965*U985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1014:U1014))*V$965*V985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1014:V1014))*W$965*W985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1014:W1014))*X$965*X985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1014:X1014))*Y$965*Y985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1014:Y1014))*Z$965*Z985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1014:Z1014))*AA$965*AA985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1014:AA1014))*AB$965*AB985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1014:AB1014))*AC$965*AC985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1014:AC1014))*AD$965*AD985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1014:AD1014))*AE$965*AE985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1014:AE1014))*AF$965*AF985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1014:AF1014))*AG$965*AG985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1014:AG1014))*AH$965*AH985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1014:AH1014))*AI$965*AI985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1014:AI1014))*AJ$965*AJ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1014:AJ1014))*AK$965*AK985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1014:AK1014))*AL$965*AL985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1014:AL1014))*AM$965*AM985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1014:AM1014))*AN$965*AN985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1014:AN1014))*AO$965*AO985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1014:AO1014))*AP$965*AP985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1014:AP1014))*AQ$965*AQ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1014:AQ1014))*AR$965*AR985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1014:AR1014))*AS$965*AS985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1014:AS1014))*AT$965*AT985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1014:AT1014))*AU$965*AU985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1014:AU1014))*AV$965*AV985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1014:AV1014))*AW$965*AW985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1014:AW1014))*AX$965*AX985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1014:AX1014))*AY$965*AY985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1014:AY1014))*AZ$965*AZ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1014:AZ1014))*BA$965*BA985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1014:BA1014))*BB$965*BB985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1014:BB1014))*BC$965*BC985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1014:BC1014))*BD$965*BD985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1014:BD1014))*BE$965*BE985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1014:BE1014))*BF$965*BF985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1014:BF1014))*BG$965*BG985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1014:BG1014))*BH$965*BH985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1014:BH1014))*BI$965*BI985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1014:BI1014))*BJ$965*BJ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1014:BJ1014))*BK$965*BK985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1014:BK1014))*BL$965*BL985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1014:BL1014))*BM$965*BM985)*($F1014=5)","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1015:N1015))*O$965*O986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1015:O1015))*P$965*P986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1015:P1015))*Q$965*Q986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1015:Q1015))*R$965*R986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1015:R1015))*S$965*S986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1015:S1015))*T$965*T986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1015:T1015))*U$965*U986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1015:U1015))*V$965*V986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1015:V1015))*W$965*W986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1015:W1015))*X$965*X986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1015:X1015))*Y$965*Y986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1015:Y1015))*Z$965*Z986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1015:Z1015))*AA$965*AA986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1015:AA1015))*AB$965*AB986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1015:AB1015))*AC$965*AC986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1015:AC1015))*AD$965*AD986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1015:AD1015))*AE$965*AE986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1015:AE1015))*AF$965*AF986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1015:AF1015))*AG$965*AG986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1015:AG1015))*AH$965*AH986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1015:AH1015))*AI$965*AI986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1015:AI1015))*AJ$965*AJ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1015:AJ1015))*AK$965*AK986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1015:AK1015))*AL$965*AL986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1015:AL1015))*AM$965*AM986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1015:AM1015))*AN$965*AN986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1015:AN1015))*AO$965*AO986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1015:AO1015))*AP$965*AP986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1015:AP1015))*AQ$965*AQ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1015:AQ1015))*AR$965*AR986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1015:AR1015))*AS$965*AS986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1015:AS1015))*AT$965*AT986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1015:AT1015))*AU$965*AU986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1015:AU1015))*AV$965*AV986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1015:AV1015))*AW$965*AW986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1015:AW1015))*AX$965*AX986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1015:AX1015))*AY$965*AY986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1015:AY1015))*AZ$965*AZ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1015:AZ1015))*BA$965*BA986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1015:BA1015))*BB$965*BB986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1015:BB1015))*BC$965*BC986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1015:BC1015))*BD$965*BD986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1015:BD1015))*BE$965*BE986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1015:BE1015))*BF$965*BF986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1015:BF1015))*BG$965*BG986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1015:BG1015))*BH$965*BH986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1015:BH1015))*BI$965*BI986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1015:BI1015))*BJ$965*BJ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1015:BJ1015))*BK$965*BK986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1015:BK1015))*BL$965*BL986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1015:BL1015))*BM$965*BM986)*($F1015=5)","v":0}]
[null,null,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1016:N1016))*O$965*O987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1016:O1016))*P$965*P987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1016:P1016))*Q$965*Q987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1016:Q1016))*R$965*R987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1016:R1016))*S$965*S987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1016:S1016))*T$965*T987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1016:T1016))*U$965*U987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1016:U1016))*V$965*V987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1016:V1016))*W$965*W987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1016:W1016))*X$965*X987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1016:X1016))*Y$965*Y987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1016:Y1016))*Z$965*Z987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1016:Z1016))*AA$965*AA987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1016:AA1016))*AB$965*AB987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1016:AB1016))*AC$965*AC987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1016:AC1016))*AD$965*AD987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1016:AD1016))*AE$965*AE987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1016:AE1016))*AF$965*AF987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1016:AF1016))*AG$965*AG987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1016:AG1016))*AH$965*AH987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1016:AH1016))*AI$965*AI987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1016:AI1016))*AJ$965*AJ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1016:AJ1016))*AK$965*AK987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1016:AK1016))*AL$965*AL987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1016:AL1016))*AM$965*AM987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1016:AM1016))*AN$965*AN987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1016:AN1016))*AO$965*AO987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1016:AO1016))*AP$965*AP987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1016:AP1016))*AQ$965*AQ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1016:AQ1016))*AR$965*AR987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1016:AR1016))*AS$965*AS987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1016:AS1016))*AT$965*AT987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1016:AT1016))*AU$965*AU987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1016:AU1016))*AV$965*AV987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1016:AV1016))*AW$965*AW987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1016:AW1016))*AX$965*AX987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1016:AX1016))*AY$965*AY987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1016:AY1016))*AZ$965*AZ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1016:AZ1016))*BA$965*BA987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1016:BA1016))*BB$965*BB987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1016:BB1016))*BC$965*BC987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1016:BC1016))*BD$965*BD987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1016:BD1016))*BE$965*BE987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1016:BE1016))*BF$965*BF987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1016:BF1016))*BG$965*BG987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1016:BG1016))*BH$965*BH987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1016:BH1016))*BI$965*BI987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1016:BI1016))*BJ$965*BJ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1016:BJ1016))*BK$965*BK987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1016:BK1016))*BL$965*BL987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1016:BL1016))*BM$965*BM987)*($F1016=5)","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1017:N1017))*O$965*O988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1017:O1017))*P$965*P988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1017:P1017))*Q$965*Q988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1017:Q1017))*R$965*R988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1017:R1017))*S$965*S988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1017:S1017))*T$965*T988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1017:T1017))*U$965*U988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1017:U1017))*V$965*V988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1017:V1017))*W$965*W988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1017:W1017))*X$965*X988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1017:X1017))*Y$965*Y988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1017:Y1017))*Z$965*Z988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1017:Z1017))*AA$965*AA988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1017:AA1017))*AB$965*AB988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1017:AB1017))*AC$965*AC988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1017:AC1017))*AD$965*AD988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1017:AD1017))*AE$965*AE988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1017:AE1017))*AF$965*AF988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1017:AF1017))*AG$965*AG988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1017:AG1017))*AH$965*AH988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1017:AH1017))*AI$965*AI988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1017:AI1017))*AJ$965*AJ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1017:AJ1017))*AK$965*AK988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1017:AK1017))*AL$965*AL988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1017:AL1017))*AM$965*AM988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1017:AM1017))*AN$965*AN988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1017:AN1017))*AO$965*AO988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1017:AO1017))*AP$965*AP988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1017:AP1017))*AQ$965*AQ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1017:AQ1017))*AR$965*AR988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1017:AR1017))*AS$965*AS988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1017:AS1017))*AT$965*AT988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1017:AT1017))*AU$965*AU988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1017:AU1017))*AV$965*AV988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1017:AV1017))*AW$965*AW988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1017:AW1017))*AX$965*AX988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1017:AX1017))*AY$965*AY988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1017:AY1017))*AZ$965*AZ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1017:AZ1017))*BA$965*BA988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1017:BA1017))*BB$965*BB988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1017:BB1017))*BC$965*BC988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1017:BC1017))*BD$965*BD988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1017:BD1017))*BE$965*BE988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1017:BE1017))*BF$965*BF988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1017:BF1017))*BG$965*BG988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1017:BG1017))*BH$965*BH988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1017:BH1017))*BI$965*BI988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1017:BI1017))*BJ$965*BJ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1017:BJ1017))*BK$965*BK988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1017:BK1017))*BL$965*BL988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1017:BL1017))*BM$965*BM988)*($F1017=5)","v":0}]
[null,null,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1018:N1018))*O$965*O989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1018:O1018))*P$965*P989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1018:P1018))*Q$965*Q989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1018:Q1018))*R$965*R989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1018:R1018))*S$965*S989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1018:S1018))*T$965*T989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1018:T1018))*U$965*U989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1018:U1018))*V$965*V989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1018:V1018))*W$965*W989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1018:W1018))*X$965*X989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1018:X1018))*Y$965*Y989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1018:Y1018))*Z$965*Z989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1018:Z1018))*AA$965*AA989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1018:AA1018))*AB$965*AB989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1018:AB1018))*AC$965*AC989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1018:AC1018))*AD$965*AD989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1018:AD1018))*AE$965*AE989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1018:AE1018))*AF$965*AF989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1018:AF1018))*AG$965*AG989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1018:AG1018))*AH$965*AH989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1018:AH1018))*AI$965*AI989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1018:AI1018))*AJ$965*AJ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1018:AJ1018))*AK$965*AK989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1018:AK1018))*AL$965*AL989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1018:AL1018))*AM$965*AM989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1018:AM1018))*AN$965*AN989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1018:AN1018))*AO$965*AO989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1018:AO1018))*AP$965*AP989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1018:AP1018))*AQ$965*AQ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1018:AQ1018))*AR$965*AR989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1018:AR1018))*AS$965*AS989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1018:AS1018))*AT$965*AT989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1018:AT1018))*AU$965*AU989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1018:AU1018))*AV$965*AV989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1018:AV1018))*AW$965*AW989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1018:AW1018))*AX$965*AX989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1018:AX1018))*AY$965*AY989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1018:AY1018))*AZ$965*AZ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1018:AZ1018))*BA$965*BA989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1018:BA1018))*BB$965*BB989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1018:BB1018))*BC$965*BC989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1018:BC1018))*BD$965*BD989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1018:BD1018))*BE$965*BE989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1018:BE1018))*BF$965*BF989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1018:BF1018))*BG$965*BG989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1018:BG1018))*BH$965*BH989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1018:BH1018))*BI$965*BI989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1018:BI1018))*BJ$965*BJ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1018:BJ1018))*BK$965*BK989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1018:BK1018))*BL$965*BL989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1018:BL1018))*BM$965*BM989)*($F1018=5)","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1019:N1019))*O$965*O990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1019:O1019))*P$965*P990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1019:P1019))*Q$965*Q990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1019:Q1019))*R$965*R990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1019:R1019))*S$965*S990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1019:S1019))*T$965*T990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1019:T1019))*U$965*U990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1019:U1019))*V$965*V990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1019:V1019))*W$965*W990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1019:W1019))*X$965*X990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1019:X1019))*Y$965*Y990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1019:Y1019))*Z$965*Z990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1019:Z1019))*AA$965*AA990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1019:AA1019))*AB$965*AB990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1019:AB1019))*AC$965*AC990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1019:AC1019))*AD$965*AD990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1019:AD1019))*AE$965*AE990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1019:AE1019))*AF$965*AF990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1019:AF1019))*AG$965*AG990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1019:AG1019))*AH$965*AH990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1019:AH1019))*AI$965*AI990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1019:AI1019))*AJ$965*AJ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1019:AJ1019))*AK$965*AK990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1019:AK1019))*AL$965*AL990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1019:AL1019))*AM$965*AM990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1019:AM1019))*AN$965*AN990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1019:AN1019))*AO$965*AO990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1019:AO1019))*AP$965*AP990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1019:AP1019))*AQ$965*AQ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1019:AQ1019))*AR$965*AR990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1019:AR1019))*AS$965*AS990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1019:AS1019))*AT$965*AT990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1019:AT1019))*AU$965*AU990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1019:AU1019))*AV$965*AV990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1019:AV1019))*AW$965*AW990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1019:AW1019))*AX$965*AX990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1019:AX1019))*AY$965*AY990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1019:AY1019))*AZ$965*AZ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1019:AZ1019))*BA$965*BA990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1019:BA1019))*BB$965*BB990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1019:BB1019))*BC$965*BC990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1019:BC1019))*BD$965*BD990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1019:BD1019))*BE$965*BE990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1019:BE1019))*BF$965*BF990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1019:BF1019))*BG$965*BG990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1019:BG1019))*BH$965*BH990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1019:BH1019))*BI$965*BI990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1019:BI1019))*BJ$965*BJ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1019:BJ1019))*BK$965*BK990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1019:BK1019))*BL$965*BL990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1019:BL1019))*BM$965*BM990)*($F1019=5)","v":0}]
[null,null,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1020:N1020))*O$965*O991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1020:O1020))*P$965*P991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1020:P1020))*Q$965*Q991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1020:Q1020))*R$965*R991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1020:R1020))*S$965*S991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1020:S1020))*T$965*T991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1020:T1020))*U$965*U991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1020:U1020))*V$965*V991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1020:V1020))*W$965*W991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1020:W1020))*X$965*X991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1020:X1020))*Y$965*Y991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1020:Y1020))*Z$965*Z991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1020:Z1020))*AA$965*AA991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1020:AA1020))*AB$965*AB991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1020:AB1020))*AC$965*AC991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1020:AC1020))*AD$965*AD991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1020:AD1020))*AE$965*AE991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1020:AE1020))*AF$965*AF991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1020:AF1020))*AG$965*AG991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1020:AG1020))*AH$965*AH991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1020:AH1020))*AI$965*AI991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1020:AI1020))*AJ$965*AJ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1020:AJ1020))*AK$965*AK991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1020:AK1020))*AL$965*AL991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1020:AL1020))*AM$965*AM991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1020:AM1020))*AN$965*AN991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1020:AN1020))*AO$965*AO991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1020:AO1020))*AP$965*AP991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1020:AP1020))*AQ$965*AQ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1020:AQ1020))*AR$965*AR991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1020:AR1020))*AS$965*AS991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1020:AS1020))*AT$965*AT991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1020:AT1020))*AU$965*AU991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1020:AU1020))*AV$965*AV991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1020:AV1020))*AW$965*AW991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1020:AW1020))*AX$965*AX991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1020:AX1020))*AY$965*AY991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1020:AY1020))*AZ$965*AZ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1020:AZ1020))*BA$965*BA991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1020:BA1020))*BB$965*BB991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1020:BB1020))*BC$965*BC991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1020:BC1020))*BD$965*BD991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1020:BD1020))*BE$965*BE991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1020:BE1020))*BF$965*BF991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1020:BF1020))*BG$965*BG991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1020:BG1020))*BH$965*BH991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1020:BH1020))*BI$965*BI991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1020:BI1020))*BJ$965*BJ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1020:BJ1020))*BK$965*BK991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1020:BK1020))*BL$965*BL991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1020:BL1020))*BM$965*BM991)*($F1020=5)","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O992,O142/O992)-O142,0)+(SUM($N142:N142)+SUM($N1021:N1021))*O$965*O992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P992,P142/P992)-P142,0)+(SUM($N142:O142)+SUM($N1021:O1021))*P$965*P992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q992,Q142/Q992)-Q142,0)+(SUM($N142:P142)+SUM($N1021:P1021))*Q$965*Q992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R992,R142/R992)-R142,0)+(SUM($N142:Q142)+SUM($N1021:Q1021))*R$965*R992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S992,S142/S992)-S142,0)+(SUM($N142:R142)+SUM($N1021:R1021))*S$965*S992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T992,T142/T992)-T142,0)+(SUM($N142:S142)+SUM($N1021:S1021))*T$965*T992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U992,U142/U992)-U142,0)+(SUM($N142:T142)+SUM($N1021:T1021))*U$965*U992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V992,V142/V992)-V142,0)+(SUM($N142:U142)+SUM($N1021:U1021))*V$965*V992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W992,W142/W992)-W142,0)+(SUM($N142:V142)+SUM($N1021:V1021))*W$965*W992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X992,X142/X992)-X142,0)+(SUM($N142:W142)+SUM($N1021:W1021))*X$965*X992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y992,Y142/Y992)-Y142,0)+(SUM($N142:X142)+SUM($N1021:X1021))*Y$965*Y992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z992,Z142/Z992)-Z142,0)+(SUM($N142:Y142)+SUM($N1021:Y1021))*Z$965*Z992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA992,AA142/AA992)-AA142,0)+(SUM($N142:Z142)+SUM($N1021:Z1021))*AA$965*AA992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB992,AB142/AB992)-AB142,0)+(SUM($N142:AA142)+SUM($N1021:AA1021))*AB$965*AB992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC992,AC142/AC992)-AC142,0)+(SUM($N142:AB142)+SUM($N1021:AB1021))*AC$965*AC992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD992,AD142/AD992)-AD142,0)+(SUM($N142:AC142)+SUM($N1021:AC1021))*AD$965*AD992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE992,AE142/AE992)-AE142,0)+(SUM($N142:AD142)+SUM($N1021:AD1021))*AE$965*AE992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF992,AF142/AF992)-AF142,0)+(SUM($N142:AE142)+SUM($N1021:AE1021))*AF$965*AF992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG992,AG142/AG992)-AG142,0)+(SUM($N142:AF142)+SUM($N1021:AF1021))*AG$965*AG992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH992,AH142/AH992)-AH142,0)+(SUM($N142:AG142)+SUM($N1021:AG1021))*AH$965*AH992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI992,AI142/AI992)-AI142,0)+(SUM($N142:AH142)+SUM($N1021:AH1021))*AI$965*AI992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ992,AJ142/AJ992)-AJ142,0)+(SUM($N142:AI142)+SUM($N1021:AI1021))*AJ$965*AJ992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK992,AK142/AK992)-AK142,0)+(SUM($N142:AJ142)+SUM($N1021:AJ1021))*AK$965*AK992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL992,AL142/AL992)-AL142,0)+(SUM($N142:AK142)+SUM($N1021:AK1021))*AL$965*AL992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM992,AM142/AM992)-AM142,0)+(SUM($N142:AL142)+SUM($N1021:AL1021))*AM$965*AM992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN992,AN142/AN992)-AN142,0)+(SUM($N142:AM142)+SUM($N1021:AM1021))*AN$965*AN992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO992,AO142/AO992)-AO142,0)+(SUM($N142:AN142)+SUM($N1021:AN1021))*AO$965*AO992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP992,AP142/AP992)-AP142,0)+(SUM($N142:AO142)+SUM($N1021:AO1021))*AP$965*AP992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ992,AQ142/AQ992)-AQ142,0)+(SUM($N142:AP142)+SUM($N1021:AP1021))*AQ$965*AQ992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR992,AR142/AR992)-AR142,0)+(SUM($N142:AQ142)+SUM($N1021:AQ1021))*AR$965*AR992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS992,AS142/AS992)-AS142,0)+(SUM($N142:AR142)+SUM($N1021:AR1021))*AS$965*AS992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT992,AT142/AT992)-AT142,0)+(SUM($N142:AS142)+SUM($N1021:AS1021))*AT$965*AT992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU992,AU142/AU992)-AU142,0)+(SUM($N142:AT142)+SUM($N1021:AT1021))*AU$965*AU992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV992,AV142/AV992)-AV142,0)+(SUM($N142:AU142)+SUM($N1021:AU1021))*AV$965*AV992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW992,AW142/AW992)-AW142,0)+(SUM($N142:AV142)+SUM($N1021:AV1021))*AW$965*AW992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX992,AX142/AX992)-AX142,0)+(SUM($N142:AW142)+SUM($N1021:AW1021))*AX$965*AX992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY992,AY142/AY992)-AY142,0)+(SUM($N142:AX142)+SUM($N1021:AX1021))*AY$965*AY992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ992,AZ142/AZ992)-AZ142,0)+(SUM($N142:AY142)+SUM($N1021:AY1021))*AZ$965*AZ992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA992,BA142/BA992)-BA142,0)+(SUM($N142:AZ142)+SUM($N1021:AZ1021))*BA$965*BA992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB992,BB142/BB992)-BB142,0)+(SUM($N142:BA142)+SUM($N1021:BA1021))*BB$965*BB992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC992,BC142/BC992)-BC142,0)+(SUM($N142:BB142)+SUM($N1021:BB1021))*BC$965*BC992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD992,BD142/BD992)-BD142,0)+(SUM($N142:BC142)+SUM($N1021:BC1021))*BD$965*BD992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE992,BE142/BE992)-BE142,0)+(SUM($N142:BD142)+SUM($N1021:BD1021))*BE$965*BE992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF992,BF142/BF992)-BF142,0)+(SUM($N142:BE142)+SUM($N1021:BE1021))*BF$965*BF992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG992,BG142/BG992)-BG142,0)+(SUM($N142:BF142)+SUM($N1021:BF1021))*BG$965*BG992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH992,BH142/BH992)-BH142,0)+(SUM($N142:BG142)+SUM($N1021:BG1021))*BH$965*BH992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI992,BI142/BI992)-BI142,0)+(SUM($N142:BH142)+SUM($N1021:BH1021))*BI$965*BI992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ992,BJ142/BJ992)-BJ142,0)+(SUM($N142:BI142)+SUM($N1021:BI1021))*BJ$965*BJ992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK992,BK142/BK992)-BK142,0)+(SUM($N142:BJ142)+SUM($N1021:BJ1021))*BK$965*BK992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL992,BL142/BL992)-BL142,0)+(SUM($N142:BK142)+SUM($N1021:BK1021))*BL$965*BL992)*($F1021=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM992,BM142/BM992)-BM142,0)+(SUM($N142:BL142)+SUM($N1021:BL1021))*BM$965*BM992)*($F1021=5)","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O993,O143/O993)-O143,0)+(SUM($N143:N143)+SUM($N1022:N1022))*O$965*O993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P993,P143/P993)-P143,0)+(SUM($N143:O143)+SUM($N1022:O1022))*P$965*P993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q993,Q143/Q993)-Q143,0)+(SUM($N143:P143)+SUM($N1022:P1022))*Q$965*Q993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R993,R143/R993)-R143,0)+(SUM($N143:Q143)+SUM($N1022:Q1022))*R$965*R993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S993,S143/S993)-S143,0)+(SUM($N143:R143)+SUM($N1022:R1022))*S$965*S993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T993,T143/T993)-T143,0)+(SUM($N143:S143)+SUM($N1022:S1022))*T$965*T993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U993,U143/U993)-U143,0)+(SUM($N143:T143)+SUM($N1022:T1022))*U$965*U993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V993,V143/V993)-V143,0)+(SUM($N143:U143)+SUM($N1022:U1022))*V$965*V993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W993,W143/W993)-W143,0)+(SUM($N143:V143)+SUM($N1022:V1022))*W$965*W993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X993,X143/X993)-X143,0)+(SUM($N143:W143)+SUM($N1022:W1022))*X$965*X993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y993,Y143/Y993)-Y143,0)+(SUM($N143:X143)+SUM($N1022:X1022))*Y$965*Y993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z993,Z143/Z993)-Z143,0)+(SUM($N143:Y143)+SUM($N1022:Y1022))*Z$965*Z993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA993,AA143/AA993)-AA143,0)+(SUM($N143:Z143)+SUM($N1022:Z1022))*AA$965*AA993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB993,AB143/AB993)-AB143,0)+(SUM($N143:AA143)+SUM($N1022:AA1022))*AB$965*AB993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC993,AC143/AC993)-AC143,0)+(SUM($N143:AB143)+SUM($N1022:AB1022))*AC$965*AC993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD993,AD143/AD993)-AD143,0)+(SUM($N143:AC143)+SUM($N1022:AC1022))*AD$965*AD993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE993,AE143/AE993)-AE143,0)+(SUM($N143:AD143)+SUM($N1022:AD1022))*AE$965*AE993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF993,AF143/AF993)-AF143,0)+(SUM($N143:AE143)+SUM($N1022:AE1022))*AF$965*AF993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG993,AG143/AG993)-AG143,0)+(SUM($N143:AF143)+SUM($N1022:AF1022))*AG$965*AG993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH993,AH143/AH993)-AH143,0)+(SUM($N143:AG143)+SUM($N1022:AG1022))*AH$965*AH993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI993,AI143/AI993)-AI143,0)+(SUM($N143:AH143)+SUM($N1022:AH1022))*AI$965*AI993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ993,AJ143/AJ993)-AJ143,0)+(SUM($N143:AI143)+SUM($N1022:AI1022))*AJ$965*AJ993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK993,AK143/AK993)-AK143,0)+(SUM($N143:AJ143)+SUM($N1022:AJ1022))*AK$965*AK993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL993,AL143/AL993)-AL143,0)+(SUM($N143:AK143)+SUM($N1022:AK1022))*AL$965*AL993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM993,AM143/AM993)-AM143,0)+(SUM($N143:AL143)+SUM($N1022:AL1022))*AM$965*AM993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN993,AN143/AN993)-AN143,0)+(SUM($N143:AM143)+SUM($N1022:AM1022))*AN$965*AN993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO993,AO143/AO993)-AO143,0)+(SUM($N143:AN143)+SUM($N1022:AN1022))*AO$965*AO993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP993,AP143/AP993)-AP143,0)+(SUM($N143:AO143)+SUM($N1022:AO1022))*AP$965*AP993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ993,AQ143/AQ993)-AQ143,0)+(SUM($N143:AP143)+SUM($N1022:AP1022))*AQ$965*AQ993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR993,AR143/AR993)-AR143,0)+(SUM($N143:AQ143)+SUM($N1022:AQ1022))*AR$965*AR993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS993,AS143/AS993)-AS143,0)+(SUM($N143:AR143)+SUM($N1022:AR1022))*AS$965*AS993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT993,AT143/AT993)-AT143,0)+(SUM($N143:AS143)+SUM($N1022:AS1022))*AT$965*AT993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU993,AU143/AU993)-AU143,0)+(SUM($N143:AT143)+SUM($N1022:AT1022))*AU$965*AU993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV993,AV143/AV993)-AV143,0)+(SUM($N143:AU143)+SUM($N1022:AU1022))*AV$965*AV993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW993,AW143/AW993)-AW143,0)+(SUM($N143:AV143)+SUM($N1022:AV1022))*AW$965*AW993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX993,AX143/AX993)-AX143,0)+(SUM($N143:AW143)+SUM($N1022:AW1022))*AX$965*AX993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY993,AY143/AY993)-AY143,0)+(SUM($N143:AX143)+SUM($N1022:AX1022))*AY$965*AY993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ993,AZ143/AZ993)-AZ143,0)+(SUM($N143:AY143)+SUM($N1022:AY1022))*AZ$965*AZ993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA993,BA143/BA993)-BA143,0)+(SUM($N143:AZ143)+SUM($N1022:AZ1022))*BA$965*BA993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB993,BB143/BB993)-BB143,0)+(SUM($N143:BA143)+SUM($N1022:BA1022))*BB$965*BB993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC993,BC143/BC993)-BC143,0)+(SUM($N143:BB143)+SUM($N1022:BB1022))*BC$965*BC993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD993,BD143/BD993)-BD143,0)+(SUM($N143:BC143)+SUM($N1022:BC1022))*BD$965*BD993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE993,BE143/BE993)-BE143,0)+(SUM($N143:BD143)+SUM($N1022:BD1022))*BE$965*BE993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF993,BF143/BF993)-BF143,0)+(SUM($N143:BE143)+SUM($N1022:BE1022))*BF$965*BF993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG993,BG143/BG993)-BG143,0)+(SUM($N143:BF143)+SUM($N1022:BF1022))*BG$965*BG993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH993,BH143/BH993)-BH143,0)+(SUM($N143:BG143)+SUM($N1022:BG1022))*BH$965*BH993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI993,BI143/BI993)-BI143,0)+(SUM($N143:BH143)+SUM($N1022:BH1022))*BI$965*BI993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ993,BJ143/BJ993)-BJ143,0)+(SUM($N143:BI143)+SUM($N1022:BI1022))*BJ$965*BJ993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK993,BK143/BK993)-BK143,0)+(SUM($N143:BJ143)+SUM($N1022:BJ1022))*BK$965*BK993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL993,BL143/BL993)-BL143,0)+(SUM($N143:BK143)+SUM($N1022:BK1022))*BL$965*BL993)*($F1022=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM993,BM143/BM993)-BM143,0)+(SUM($N143:BL143)+SUM($N1022:BL1022))*BM$965*BM993)*($F1022=5)","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O994,O144/O994)-O144,0)+(SUM($N144:N144)+SUM($N1023:N1023))*O$965*O994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P994,P144/P994)-P144,0)+(SUM($N144:O144)+SUM($N1023:O1023))*P$965*P994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q994,Q144/Q994)-Q144,0)+(SUM($N144:P144)+SUM($N1023:P1023))*Q$965*Q994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R994,R144/R994)-R144,0)+(SUM($N144:Q144)+SUM($N1023:Q1023))*R$965*R994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S994,S144/S994)-S144,0)+(SUM($N144:R144)+SUM($N1023:R1023))*S$965*S994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T994,T144/T994)-T144,0)+(SUM($N144:S144)+SUM($N1023:S1023))*T$965*T994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U994,U144/U994)-U144,0)+(SUM($N144:T144)+SUM($N1023:T1023))*U$965*U994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V994,V144/V994)-V144,0)+(SUM($N144:U144)+SUM($N1023:U1023))*V$965*V994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W994,W144/W994)-W144,0)+(SUM($N144:V144)+SUM($N1023:V1023))*W$965*W994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X994,X144/X994)-X144,0)+(SUM($N144:W144)+SUM($N1023:W1023))*X$965*X994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y994,Y144/Y994)-Y144,0)+(SUM($N144:X144)+SUM($N1023:X1023))*Y$965*Y994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z994,Z144/Z994)-Z144,0)+(SUM($N144:Y144)+SUM($N1023:Y1023))*Z$965*Z994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA994,AA144/AA994)-AA144,0)+(SUM($N144:Z144)+SUM($N1023:Z1023))*AA$965*AA994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB994,AB144/AB994)-AB144,0)+(SUM($N144:AA144)+SUM($N1023:AA1023))*AB$965*AB994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC994,AC144/AC994)-AC144,0)+(SUM($N144:AB144)+SUM($N1023:AB1023))*AC$965*AC994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD994,AD144/AD994)-AD144,0)+(SUM($N144:AC144)+SUM($N1023:AC1023))*AD$965*AD994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE994,AE144/AE994)-AE144,0)+(SUM($N144:AD144)+SUM($N1023:AD1023))*AE$965*AE994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF994,AF144/AF994)-AF144,0)+(SUM($N144:AE144)+SUM($N1023:AE1023))*AF$965*AF994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG994,AG144/AG994)-AG144,0)+(SUM($N144:AF144)+SUM($N1023:AF1023))*AG$965*AG994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH994,AH144/AH994)-AH144,0)+(SUM($N144:AG144)+SUM($N1023:AG1023))*AH$965*AH994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI994,AI144/AI994)-AI144,0)+(SUM($N144:AH144)+SUM($N1023:AH1023))*AI$965*AI994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ994,AJ144/AJ994)-AJ144,0)+(SUM($N144:AI144)+SUM($N1023:AI1023))*AJ$965*AJ994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK994,AK144/AK994)-AK144,0)+(SUM($N144:AJ144)+SUM($N1023:AJ1023))*AK$965*AK994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL994,AL144/AL994)-AL144,0)+(SUM($N144:AK144)+SUM($N1023:AK1023))*AL$965*AL994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM994,AM144/AM994)-AM144,0)+(SUM($N144:AL144)+SUM($N1023:AL1023))*AM$965*AM994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN994,AN144/AN994)-AN144,0)+(SUM($N144:AM144)+SUM($N1023:AM1023))*AN$965*AN994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO994,AO144/AO994)-AO144,0)+(SUM($N144:AN144)+SUM($N1023:AN1023))*AO$965*AO994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP994,AP144/AP994)-AP144,0)+(SUM($N144:AO144)+SUM($N1023:AO1023))*AP$965*AP994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ994,AQ144/AQ994)-AQ144,0)+(SUM($N144:AP144)+SUM($N1023:AP1023))*AQ$965*AQ994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR994,AR144/AR994)-AR144,0)+(SUM($N144:AQ144)+SUM($N1023:AQ1023))*AR$965*AR994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS994,AS144/AS994)-AS144,0)+(SUM($N144:AR144)+SUM($N1023:AR1023))*AS$965*AS994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT994,AT144/AT994)-AT144,0)+(SUM($N144:AS144)+SUM($N1023:AS1023))*AT$965*AT994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU994,AU144/AU994)-AU144,0)+(SUM($N144:AT144)+SUM($N1023:AT1023))*AU$965*AU994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV994,AV144/AV994)-AV144,0)+(SUM($N144:AU144)+SUM($N1023:AU1023))*AV$965*AV994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW994,AW144/AW994)-AW144,0)+(SUM($N144:AV144)+SUM($N1023:AV1023))*AW$965*AW994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX994,AX144/AX994)-AX144,0)+(SUM($N144:AW144)+SUM($N1023:AW1023))*AX$965*AX994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY994,AY144/AY994)-AY144,0)+(SUM($N144:AX144)+SUM($N1023:AX1023))*AY$965*AY994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ994,AZ144/AZ994)-AZ144,0)+(SUM($N144:AY144)+SUM($N1023:AY1023))*AZ$965*AZ994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA994,BA144/BA994)-BA144,0)+(SUM($N144:AZ144)+SUM($N1023:AZ1023))*BA$965*BA994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB994,BB144/BB994)-BB144,0)+(SUM($N144:BA144)+SUM($N1023:BA1023))*BB$965*BB994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC994,BC144/BC994)-BC144,0)+(SUM($N144:BB144)+SUM($N1023:BB1023))*BC$965*BC994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD994,BD144/BD994)-BD144,0)+(SUM($N144:BC144)+SUM($N1023:BC1023))*BD$965*BD994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE994,BE144/BE994)-BE144,0)+(SUM($N144:BD144)+SUM($N1023:BD1023))*BE$965*BE994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF994,BF144/BF994)-BF144,0)+(SUM($N144:BE144)+SUM($N1023:BE1023))*BF$965*BF994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG994,BG144/BG994)-BG144,0)+(SUM($N144:BF144)+SUM($N1023:BF1023))*BG$965*BG994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH994,BH144/BH994)-BH144,0)+(SUM($N144:BG144)+SUM($N1023:BG1023))*BH$965*BH994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI994,BI144/BI994)-BI144,0)+(SUM($N144:BH144)+SUM($N1023:BH1023))*BI$965*BI994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ994,BJ144/BJ994)-BJ144,0)+(SUM($N144:BI144)+SUM($N1023:BI1023))*BJ$965*BJ994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK994,BK144/BK994)-BK144,0)+(SUM($N144:BJ144)+SUM($N1023:BJ1023))*BK$965*BK994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL994,BL144/BL994)-BL144,0)+(SUM($N144:BK144)+SUM($N1023:BK1023))*BL$965*BL994)*($F1023=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM994,BM144/BM994)-BM144,0)+(SUM($N144:BL144)+SUM($N1023:BL1023))*BM$965*BM994)*($F1023=5)","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O995,O145/O995)-O145,0)+(SUM($N145:N145)+SUM($N1024:N1024))*O$965*O995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P995,P145/P995)-P145,0)+(SUM($N145:O145)+SUM($N1024:O1024))*P$965*P995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q995,Q145/Q995)-Q145,0)+(SUM($N145:P145)+SUM($N1024:P1024))*Q$965*Q995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R995,R145/R995)-R145,0)+(SUM($N145:Q145)+SUM($N1024:Q1024))*R$965*R995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S995,S145/S995)-S145,0)+(SUM($N145:R145)+SUM($N1024:R1024))*S$965*S995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T995,T145/T995)-T145,0)+(SUM($N145:S145)+SUM($N1024:S1024))*T$965*T995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U995,U145/U995)-U145,0)+(SUM($N145:T145)+SUM($N1024:T1024))*U$965*U995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V995,V145/V995)-V145,0)+(SUM($N145:U145)+SUM($N1024:U1024))*V$965*V995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W995,W145/W995)-W145,0)+(SUM($N145:V145)+SUM($N1024:V1024))*W$965*W995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X995,X145/X995)-X145,0)+(SUM($N145:W145)+SUM($N1024:W1024))*X$965*X995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y995,Y145/Y995)-Y145,0)+(SUM($N145:X145)+SUM($N1024:X1024))*Y$965*Y995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z995,Z145/Z995)-Z145,0)+(SUM($N145:Y145)+SUM($N1024:Y1024))*Z$965*Z995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA995,AA145/AA995)-AA145,0)+(SUM($N145:Z145)+SUM($N1024:Z1024))*AA$965*AA995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB995,AB145/AB995)-AB145,0)+(SUM($N145:AA145)+SUM($N1024:AA1024))*AB$965*AB995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC995,AC145/AC995)-AC145,0)+(SUM($N145:AB145)+SUM($N1024:AB1024))*AC$965*AC995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD995,AD145/AD995)-AD145,0)+(SUM($N145:AC145)+SUM($N1024:AC1024))*AD$965*AD995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE995,AE145/AE995)-AE145,0)+(SUM($N145:AD145)+SUM($N1024:AD1024))*AE$965*AE995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF995,AF145/AF995)-AF145,0)+(SUM($N145:AE145)+SUM($N1024:AE1024))*AF$965*AF995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG995,AG145/AG995)-AG145,0)+(SUM($N145:AF145)+SUM($N1024:AF1024))*AG$965*AG995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH995,AH145/AH995)-AH145,0)+(SUM($N145:AG145)+SUM($N1024:AG1024))*AH$965*AH995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI995,AI145/AI995)-AI145,0)+(SUM($N145:AH145)+SUM($N1024:AH1024))*AI$965*AI995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ995,AJ145/AJ995)-AJ145,0)+(SUM($N145:AI145)+SUM($N1024:AI1024))*AJ$965*AJ995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK995,AK145/AK995)-AK145,0)+(SUM($N145:AJ145)+SUM($N1024:AJ1024))*AK$965*AK995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL995,AL145/AL995)-AL145,0)+(SUM($N145:AK145)+SUM($N1024:AK1024))*AL$965*AL995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM995,AM145/AM995)-AM145,0)+(SUM($N145:AL145)+SUM($N1024:AL1024))*AM$965*AM995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN995,AN145/AN995)-AN145,0)+(SUM($N145:AM145)+SUM($N1024:AM1024))*AN$965*AN995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO995,AO145/AO995)-AO145,0)+(SUM($N145:AN145)+SUM($N1024:AN1024))*AO$965*AO995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP995,AP145/AP995)-AP145,0)+(SUM($N145:AO145)+SUM($N1024:AO1024))*AP$965*AP995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ995,AQ145/AQ995)-AQ145,0)+(SUM($N145:AP145)+SUM($N1024:AP1024))*AQ$965*AQ995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR995,AR145/AR995)-AR145,0)+(SUM($N145:AQ145)+SUM($N1024:AQ1024))*AR$965*AR995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS995,AS145/AS995)-AS145,0)+(SUM($N145:AR145)+SUM($N1024:AR1024))*AS$965*AS995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT995,AT145/AT995)-AT145,0)+(SUM($N145:AS145)+SUM($N1024:AS1024))*AT$965*AT995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU995,AU145/AU995)-AU145,0)+(SUM($N145:AT145)+SUM($N1024:AT1024))*AU$965*AU995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV995,AV145/AV995)-AV145,0)+(SUM($N145:AU145)+SUM($N1024:AU1024))*AV$965*AV995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW995,AW145/AW995)-AW145,0)+(SUM($N145:AV145)+SUM($N1024:AV1024))*AW$965*AW995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX995,AX145/AX995)-AX145,0)+(SUM($N145:AW145)+SUM($N1024:AW1024))*AX$965*AX995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY995,AY145/AY995)-AY145,0)+(SUM($N145:AX145)+SUM($N1024:AX1024))*AY$965*AY995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ995,AZ145/AZ995)-AZ145,0)+(SUM($N145:AY145)+SUM($N1024:AY1024))*AZ$965*AZ995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA995,BA145/BA995)-BA145,0)+(SUM($N145:AZ145)+SUM($N1024:AZ1024))*BA$965*BA995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB995,BB145/BB995)-BB145,0)+(SUM($N145:BA145)+SUM($N1024:BA1024))*BB$965*BB995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC995,BC145/BC995)-BC145,0)+(SUM($N145:BB145)+SUM($N1024:BB1024))*BC$965*BC995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD995,BD145/BD995)-BD145,0)+(SUM($N145:BC145)+SUM($N1024:BC1024))*BD$965*BD995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE995,BE145/BE995)-BE145,0)+(SUM($N145:BD145)+SUM($N1024:BD1024))*BE$965*BE995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF995,BF145/BF995)-BF145,0)+(SUM($N145:BE145)+SUM($N1024:BE1024))*BF$965*BF995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG995,BG145/BG995)-BG145,0)+(SUM($N145:BF145)+SUM($N1024:BF1024))*BG$965*BG995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH995,BH145/BH995)-BH145,0)+(SUM($N145:BG145)+SUM($N1024:BG1024))*BH$965*BH995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI995,BI145/BI995)-BI145,0)+(SUM($N145:BH145)+SUM($N1024:BH1024))*BI$965*BI995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ995,BJ145/BJ995)-BJ145,0)+(SUM($N145:BI145)+SUM($N1024:BI1024))*BJ$965*BJ995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK995,BK145/BK995)-BK145,0)+(SUM($N145:BJ145)+SUM($N1024:BJ1024))*BK$965*BK995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL995,BL145/BL995)-BL145,0)+(SUM($N145:BK145)+SUM($N1024:BK1024))*BL$965*BL995)*($F1024=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM995,BM145/BM995)-BM145,0)+(SUM($N145:BL145)+SUM($N1024:BL1024))*BM$965*BM995)*($F1024=5)","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$965,O996,O146/O996)-O146,0)+(SUM($N146:N146)+SUM($N1025:N1025))*O$965*O996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(P$965,P996,P146/P996)-P146,0)+(SUM($N146:O146)+SUM($N1025:O1025))*P$965*P996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Q$965,Q996,Q146/Q996)-Q146,0)+(SUM($N146:P146)+SUM($N1025:P1025))*Q$965*Q996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(R$965,R996,R146/R996)-R146,0)+(SUM($N146:Q146)+SUM($N1025:Q1025))*R$965*R996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(S$965,S996,S146/S996)-S146,0)+(SUM($N146:R146)+SUM($N1025:R1025))*S$965*S996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(T$965,T996,T146/T996)-T146,0)+(SUM($N146:S146)+SUM($N1025:S1025))*T$965*T996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(U$965,U996,U146/U996)-U146,0)+(SUM($N146:T146)+SUM($N1025:T1025))*U$965*U996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(V$965,V996,V146/V996)-V146,0)+(SUM($N146:U146)+SUM($N1025:U1025))*V$965*V996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(W$965,W996,W146/W996)-W146,0)+(SUM($N146:V146)+SUM($N1025:V1025))*W$965*W996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(X$965,X996,X146/X996)-X146,0)+(SUM($N146:W146)+SUM($N1025:W1025))*X$965*X996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Y$965,Y996,Y146/Y996)-Y146,0)+(SUM($N146:X146)+SUM($N1025:X1025))*Y$965*Y996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Z$965,Z996,Z146/Z996)-Z146,0)+(SUM($N146:Y146)+SUM($N1025:Y1025))*Z$965*Z996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AA$965,AA996,AA146/AA996)-AA146,0)+(SUM($N146:Z146)+SUM($N1025:Z1025))*AA$965*AA996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AB$965,AB996,AB146/AB996)-AB146,0)+(SUM($N146:AA146)+SUM($N1025:AA1025))*AB$965*AB996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AC$965,AC996,AC146/AC996)-AC146,0)+(SUM($N146:AB146)+SUM($N1025:AB1025))*AC$965*AC996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AD$965,AD996,AD146/AD996)-AD146,0)+(SUM($N146:AC146)+SUM($N1025:AC1025))*AD$965*AD996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AE$965,AE996,AE146/AE996)-AE146,0)+(SUM($N146:AD146)+SUM($N1025:AD1025))*AE$965*AE996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AF$965,AF996,AF146/AF996)-AF146,0)+(SUM($N146:AE146)+SUM($N1025:AE1025))*AF$965*AF996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AG$965,AG996,AG146/AG996)-AG146,0)+(SUM($N146:AF146)+SUM($N1025:AF1025))*AG$965*AG996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AH$965,AH996,AH146/AH996)-AH146,0)+(SUM($N146:AG146)+SUM($N1025:AG1025))*AH$965*AH996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AI$965,AI996,AI146/AI996)-AI146,0)+(SUM($N146:AH146)+SUM($N1025:AH1025))*AI$965*AI996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AJ$965,AJ996,AJ146/AJ996)-AJ146,0)+(SUM($N146:AI146)+SUM($N1025:AI1025))*AJ$965*AJ996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AK$965,AK996,AK146/AK996)-AK146,0)+(SUM($N146:AJ146)+SUM($N1025:AJ1025))*AK$965*AK996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AL$965,AL996,AL146/AL996)-AL146,0)+(SUM($N146:AK146)+SUM($N1025:AK1025))*AL$965*AL996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AM$965,AM996,AM146/AM996)-AM146,0)+(SUM($N146:AL146)+SUM($N1025:AL1025))*AM$965*AM996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AN$965,AN996,AN146/AN996)-AN146,0)+(SUM($N146:AM146)+SUM($N1025:AM1025))*AN$965*AN996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AO$965,AO996,AO146/AO996)-AO146,0)+(SUM($N146:AN146)+SUM($N1025:AN1025))*AO$965*AO996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AP$965,AP996,AP146/AP996)-AP146,0)+(SUM($N146:AO146)+SUM($N1025:AO1025))*AP$965*AP996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AQ$965,AQ996,AQ146/AQ996)-AQ146,0)+(SUM($N146:AP146)+SUM($N1025:AP1025))*AQ$965*AQ996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AR$965,AR996,AR146/AR996)-AR146,0)+(SUM($N146:AQ146)+SUM($N1025:AQ1025))*AR$965*AR996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AS$965,AS996,AS146/AS996)-AS146,0)+(SUM($N146:AR146)+SUM($N1025:AR1025))*AS$965*AS996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AT$965,AT996,AT146/AT996)-AT146,0)+(SUM($N146:AS146)+SUM($N1025:AS1025))*AT$965*AT996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AU$965,AU996,AU146/AU996)-AU146,0)+(SUM($N146:AT146)+SUM($N1025:AT1025))*AU$965*AU996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AV$965,AV996,AV146/AV996)-AV146,0)+(SUM($N146:AU146)+SUM($N1025:AU1025))*AV$965*AV996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AW$965,AW996,AW146/AW996)-AW146,0)+(SUM($N146:AV146)+SUM($N1025:AV1025))*AW$965*AW996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AX$965,AX996,AX146/AX996)-AX146,0)+(SUM($N146:AW146)+SUM($N1025:AW1025))*AX$965*AX996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AY$965,AY996,AY146/AY996)-AY146,0)+(SUM($N146:AX146)+SUM($N1025:AX1025))*AY$965*AY996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AZ$965,AZ996,AZ146/AZ996)-AZ146,0)+(SUM($N146:AY146)+SUM($N1025:AY1025))*AZ$965*AZ996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BA$965,BA996,BA146/BA996)-BA146,0)+(SUM($N146:AZ146)+SUM($N1025:AZ1025))*BA$965*BA996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BB$965,BB996,BB146/BB996)-BB146,0)+(SUM($N146:BA146)+SUM($N1025:BA1025))*BB$965*BB996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BC$965,BC996,BC146/BC996)-BC146,0)+(SUM($N146:BB146)+SUM($N1025:BB1025))*BC$965*BC996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BD$965,BD996,BD146/BD996)-BD146,0)+(SUM($N146:BC146)+SUM($N1025:BC1025))*BD$965*BD996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BE$965,BE996,BE146/BE996)-BE146,0)+(SUM($N146:BD146)+SUM($N1025:BD1025))*BE$965*BE996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BF$965,BF996,BF146/BF996)-BF146,0)+(SUM($N146:BE146)+SUM($N1025:BE1025))*BF$965*BF996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BG$965,BG996,BG146/BG996)-BG146,0)+(SUM($N146:BF146)+SUM($N1025:BF1025))*BG$965*BG996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BH$965,BH996,BH146/BH996)-BH146,0)+(SUM($N146:BG146)+SUM($N1025:BG1025))*BH$965*BH996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BI$965,BI996,BI146/BI996)-BI146,0)+(SUM($N146:BH146)+SUM($N1025:BH1025))*BI$965*BI996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BJ$965,BJ996,BJ146/BJ996)-BJ146,0)+(SUM($N146:BI146)+SUM($N1025:BI1025))*BJ$965*BJ996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BK$965,BK996,BK146/BK996)-BK146,0)+(SUM($N146:BJ146)+SUM($N1025:BJ1025))*BK$965*BK996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BL$965,BL996,BL146/BL996)-BL146,0)+(SUM($N146:BK146)+SUM($N1025:BK1025))*BL$965*BL996)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BM$965,BM996,BM146/BM996)-BM146,0)+(SUM($N146:BL146)+SUM($N1025:BL1025))*BM$965*BM996)*($F1025=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1000","v":"Total Total AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1001:O1025)","v":0},{"$f":"SUM(P1001:P1025)","v":0},{"$f":"SUM(Q1001:Q1025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt AFUDC Accrued"]
[null,null,{"$f":"C1029+1","v":1},{"$f":"INDEX(D$64:D$88,$C1030,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1030,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1030:BM1030,$O$12:$BM$12)","v":0},{"$f":"SUM(O1030:BM1030)","v":0},null,null,{"$f":"(IFERROR(-FV(O$963,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1001:N1001))*O$963*O972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1001:O1001))*P$963*P972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1001:P1001))*Q$963*Q972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1001:Q1001))*R$963*R972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1001:R1001))*S$963*S972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1001:S1001))*T$963*T972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1001:T1001))*U$963*U972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1001:U1001))*V$963*V972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1001:V1001))*W$963*W972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1001:W1001))*X$963*X972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1001:X1001))*Y$963*Y972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1001:Y1001))*Z$963*Z972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1001:Z1001))*AA$963*AA972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1001:AA1001))*AB$963*AB972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1001:AB1001))*AC$963*AC972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1001:AC1001))*AD$963*AD972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1001:AD1001))*AE$963*AE972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1001:AE1001))*AF$963*AF972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1001:AF1001))*AG$963*AG972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1001:AG1001))*AH$963*AH972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1001:AH1001))*AI$963*AI972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1001:AI1001))*AJ$963*AJ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1001:AJ1001))*AK$963*AK972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1001:AK1001))*AL$963*AL972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1001:AL1001))*AM$963*AM972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1001:AM1001))*AN$963*AN972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1001:AN1001))*AO$963*AO972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1001:AO1001))*AP$963*AP972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1001:AP1001))*AQ$963*AQ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1001:AQ1001))*AR$963*AR972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1001:AR1001))*AS$963*AS972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1001:AS1001))*AT$963*AT972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1001:AT1001))*AU$963*AU972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1001:AU1001))*AV$963*AV972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1001:AV1001))*AW$963*AW972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1001:AW1001))*AX$963*AX972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1001:AX1001))*AY$963*AY972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1001:AY1001))*AZ$963*AZ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1001:AZ1001))*BA$963*BA972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1001:BA1001))*BB$963*BB972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1001:BB1001))*BC$963*BC972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1001:BC1001))*BD$963*BD972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1001:BD1001))*BE$963*BE972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1001:BE1001))*BF$963*BF972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1001:BF1001))*BG$963*BG972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1001:BG1001))*BH$963*BH972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1001:BH1001))*BI$963*BI972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1001:BI1001))*BJ$963*BJ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1001:BJ1001))*BK$963*BK972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1001:BK1001))*BL$963*BL972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1001:BL1001))*BM$963*BM972)*($F1030=5)","v":0}]
[null,null,{"$f":"C1030+1","v":2},{"$f":"INDEX(D$64:D$88,$C1031,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1031:BM1031,$O$12:$BM$12)","v":0},{"$f":"SUM(O1031:BM1031)","v":0},null,null,{"$f":"(IFERROR(-FV(O$963,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1002:N1002))*O$963*O973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1002:O1002))*P$963*P973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1002:P1002))*Q$963*Q973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1002:Q1002))*R$963*R973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1002:R1002))*S$963*S973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1002:S1002))*T$963*T973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1002:T1002))*U$963*U973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1002:U1002))*V$963*V973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1002:V1002))*W$963*W973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1002:W1002))*X$963*X973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1002:X1002))*Y$963*Y973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1002:Y1002))*Z$963*Z973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1002:Z1002))*AA$963*AA973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1002:AA1002))*AB$963*AB973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1002:AB1002))*AC$963*AC973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1002:AC1002))*AD$963*AD973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1002:AD1002))*AE$963*AE973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1002:AE1002))*AF$963*AF973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1002:AF1002))*AG$963*AG973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1002:AG1002))*AH$963*AH973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1002:AH1002))*AI$963*AI973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1002:AI1002))*AJ$963*AJ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1002:AJ1002))*AK$963*AK973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1002:AK1002))*AL$963*AL973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1002:AL1002))*AM$963*AM973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1002:AM1002))*AN$963*AN973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1002:AN1002))*AO$963*AO973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1002:AO1002))*AP$963*AP973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1002:AP1002))*AQ$963*AQ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1002:AQ1002))*AR$963*AR973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1002:AR1002))*AS$963*AS973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1002:AS1002))*AT$963*AT973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1002:AT1002))*AU$963*AU973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1002:AU1002))*AV$963*AV973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1002:AV1002))*AW$963*AW973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1002:AW1002))*AX$963*AX973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1002:AX1002))*AY$963*AY973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1002:AY1002))*AZ$963*AZ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1002:AZ1002))*BA$963*BA973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1002:BA1002))*BB$963*BB973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1002:BB1002))*BC$963*BC973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1002:BC1002))*BD$963*BD973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1002:BD1002))*BE$963*BE973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1002:BE1002))*BF$963*BF973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1002:BF1002))*BG$963*BG973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1002:BG1002))*BH$963*BH973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1002:BH1002))*BI$963*BI973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1002:BI1002))*BJ$963*BJ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1002:BJ1002))*BK$963*BK973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1002:BK1002))*BL$963*BL973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1002:BL1002))*BM$963*BM973)*($F1031=5)","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1003:N1003))*O$963*O974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1003:O1003))*P$963*P974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1003:P1003))*Q$963*Q974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1003:Q1003))*R$963*R974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1003:R1003))*S$963*S974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1003:S1003))*T$963*T974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1003:T1003))*U$963*U974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1003:U1003))*V$963*V974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1003:V1003))*W$963*W974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1003:W1003))*X$963*X974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1003:X1003))*Y$963*Y974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1003:Y1003))*Z$963*Z974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1003:Z1003))*AA$963*AA974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1003:AA1003))*AB$963*AB974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1003:AB1003))*AC$963*AC974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1003:AC1003))*AD$963*AD974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1003:AD1003))*AE$963*AE974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1003:AE1003))*AF$963*AF974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1003:AF1003))*AG$963*AG974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1003:AG1003))*AH$963*AH974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1003:AH1003))*AI$963*AI974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1003:AI1003))*AJ$963*AJ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1003:AJ1003))*AK$963*AK974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1003:AK1003))*AL$963*AL974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1003:AL1003))*AM$963*AM974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1003:AM1003))*AN$963*AN974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1003:AN1003))*AO$963*AO974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1003:AO1003))*AP$963*AP974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1003:AP1003))*AQ$963*AQ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1003:AQ1003))*AR$963*AR974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1003:AR1003))*AS$963*AS974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1003:AS1003))*AT$963*AT974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1003:AT1003))*AU$963*AU974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1003:AU1003))*AV$963*AV974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1003:AV1003))*AW$963*AW974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1003:AW1003))*AX$963*AX974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1003:AX1003))*AY$963*AY974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1003:AY1003))*AZ$963*AZ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1003:AZ1003))*BA$963*BA974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1003:BA1003))*BB$963*BB974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1003:BB1003))*BC$963*BC974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1003:BC1003))*BD$963*BD974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1003:BD1003))*BE$963*BE974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1003:BE1003))*BF$963*BF974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1003:BF1003))*BG$963*BG974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1003:BG1003))*BH$963*BH974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1003:BH1003))*BI$963*BI974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1003:BI1003))*BJ$963*BJ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1003:BJ1003))*BK$963*BK974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1003:BK1003))*BL$963*BL974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1003:BL1003))*BM$963*BM974)*($F1032=5)","v":0}]
[null,null,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1004:N1004))*O$963*O975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1004:O1004))*P$963*P975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1004:P1004))*Q$963*Q975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1004:Q1004))*R$963*R975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1004:R1004))*S$963*S975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1004:S1004))*T$963*T975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1004:T1004))*U$963*U975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1004:U1004))*V$963*V975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1004:V1004))*W$963*W975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1004:W1004))*X$963*X975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1004:X1004))*Y$963*Y975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1004:Y1004))*Z$963*Z975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1004:Z1004))*AA$963*AA975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1004:AA1004))*AB$963*AB975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1004:AB1004))*AC$963*AC975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1004:AC1004))*AD$963*AD975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1004:AD1004))*AE$963*AE975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1004:AE1004))*AF$963*AF975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1004:AF1004))*AG$963*AG975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1004:AG1004))*AH$963*AH975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1004:AH1004))*AI$963*AI975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1004:AI1004))*AJ$963*AJ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1004:AJ1004))*AK$963*AK975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1004:AK1004))*AL$963*AL975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1004:AL1004))*AM$963*AM975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1004:AM1004))*AN$963*AN975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1004:AN1004))*AO$963*AO975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1004:AO1004))*AP$963*AP975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1004:AP1004))*AQ$963*AQ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1004:AQ1004))*AR$963*AR975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1004:AR1004))*AS$963*AS975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1004:AS1004))*AT$963*AT975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1004:AT1004))*AU$963*AU975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1004:AU1004))*AV$963*AV975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1004:AV1004))*AW$963*AW975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1004:AW1004))*AX$963*AX975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1004:AX1004))*AY$963*AY975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1004:AY1004))*AZ$963*AZ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1004:AZ1004))*BA$963*BA975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1004:BA1004))*BB$963*BB975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1004:BB1004))*BC$963*BC975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1004:BC1004))*BD$963*BD975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1004:BD1004))*BE$963*BE975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1004:BE1004))*BF$963*BF975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1004:BF1004))*BG$963*BG975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1004:BG1004))*BH$963*BH975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1004:BH1004))*BI$963*BI975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1004:BI1004))*BJ$963*BJ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1004:BJ1004))*BK$963*BK975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1004:BK1004))*BL$963*BL975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1004:BL1004))*BM$963*BM975)*($F1033=5)","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1005:N1005))*O$963*O976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1005:O1005))*P$963*P976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1005:P1005))*Q$963*Q976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1005:Q1005))*R$963*R976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1005:R1005))*S$963*S976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1005:S1005))*T$963*T976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1005:T1005))*U$963*U976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1005:U1005))*V$963*V976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1005:V1005))*W$963*W976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1005:W1005))*X$963*X976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1005:X1005))*Y$963*Y976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1005:Y1005))*Z$963*Z976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1005:Z1005))*AA$963*AA976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1005:AA1005))*AB$963*AB976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1005:AB1005))*AC$963*AC976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1005:AC1005))*AD$963*AD976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1005:AD1005))*AE$963*AE976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1005:AE1005))*AF$963*AF976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1005:AF1005))*AG$963*AG976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1005:AG1005))*AH$963*AH976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1005:AH1005))*AI$963*AI976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1005:AI1005))*AJ$963*AJ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1005:AJ1005))*AK$963*AK976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1005:AK1005))*AL$963*AL976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1005:AL1005))*AM$963*AM976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1005:AM1005))*AN$963*AN976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1005:AN1005))*AO$963*AO976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1005:AO1005))*AP$963*AP976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1005:AP1005))*AQ$963*AQ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1005:AQ1005))*AR$963*AR976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1005:AR1005))*AS$963*AS976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1005:AS1005))*AT$963*AT976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1005:AT1005))*AU$963*AU976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1005:AU1005))*AV$963*AV976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1005:AV1005))*AW$963*AW976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1005:AW1005))*AX$963*AX976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1005:AX1005))*AY$963*AY976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1005:AY1005))*AZ$963*AZ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1005:AZ1005))*BA$963*BA976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1005:BA1005))*BB$963*BB976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1005:BB1005))*BC$963*BC976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1005:BC1005))*BD$963*BD976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1005:BD1005))*BE$963*BE976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1005:BE1005))*BF$963*BF976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1005:BF1005))*BG$963*BG976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1005:BG1005))*BH$963*BH976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1005:BH1005))*BI$963*BI976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1005:BI1005))*BJ$963*BJ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1005:BJ1005))*BK$963*BK976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1005:BK1005))*BL$963*BL976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1005:BL1005))*BM$963*BM976)*($F1034=5)","v":0}]
[null,null,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1006:N1006))*O$963*O977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1006:O1006))*P$963*P977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1006:P1006))*Q$963*Q977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1006:Q1006))*R$963*R977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1006:R1006))*S$963*S977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1006:S1006))*T$963*T977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1006:T1006))*U$963*U977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1006:U1006))*V$963*V977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1006:V1006))*W$963*W977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1006:W1006))*X$963*X977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1006:X1006))*Y$963*Y977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1006:Y1006))*Z$963*Z977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1006:Z1006))*AA$963*AA977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1006:AA1006))*AB$963*AB977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1006:AB1006))*AC$963*AC977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1006:AC1006))*AD$963*AD977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1006:AD1006))*AE$963*AE977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1006:AE1006))*AF$963*AF977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1006:AF1006))*AG$963*AG977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1006:AG1006))*AH$963*AH977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1006:AH1006))*AI$963*AI977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1006:AI1006))*AJ$963*AJ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1006:AJ1006))*AK$963*AK977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1006:AK1006))*AL$963*AL977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1006:AL1006))*AM$963*AM977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1006:AM1006))*AN$963*AN977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1006:AN1006))*AO$963*AO977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1006:AO1006))*AP$963*AP977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1006:AP1006))*AQ$963*AQ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1006:AQ1006))*AR$963*AR977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1006:AR1006))*AS$963*AS977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1006:AS1006))*AT$963*AT977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1006:AT1006))*AU$963*AU977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1006:AU1006))*AV$963*AV977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1006:AV1006))*AW$963*AW977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1006:AW1006))*AX$963*AX977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1006:AX1006))*AY$963*AY977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1006:AY1006))*AZ$963*AZ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1006:AZ1006))*BA$963*BA977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1006:BA1006))*BB$963*BB977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1006:BB1006))*BC$963*BC977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1006:BC1006))*BD$963*BD977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1006:BD1006))*BE$963*BE977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1006:BE1006))*BF$963*BF977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1006:BF1006))*BG$963*BG977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1006:BG1006))*BH$963*BH977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1006:BH1006))*BI$963*BI977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1006:BI1006))*BJ$963*BJ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1006:BJ1006))*BK$963*BK977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1006:BK1006))*BL$963*BL977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1006:BL1006))*BM$963*BM977)*($F1035=5)","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1007:N1007))*O$963*O978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1007:O1007))*P$963*P978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1007:P1007))*Q$963*Q978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1007:Q1007))*R$963*R978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1007:R1007))*S$963*S978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1007:S1007))*T$963*T978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1007:T1007))*U$963*U978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1007:U1007))*V$963*V978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1007:V1007))*W$963*W978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1007:W1007))*X$963*X978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1007:X1007))*Y$963*Y978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1007:Y1007))*Z$963*Z978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1007:Z1007))*AA$963*AA978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1007:AA1007))*AB$963*AB978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1007:AB1007))*AC$963*AC978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1007:AC1007))*AD$963*AD978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1007:AD1007))*AE$963*AE978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1007:AE1007))*AF$963*AF978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1007:AF1007))*AG$963*AG978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1007:AG1007))*AH$963*AH978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1007:AH1007))*AI$963*AI978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1007:AI1007))*AJ$963*AJ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1007:AJ1007))*AK$963*AK978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1007:AK1007))*AL$963*AL978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1007:AL1007))*AM$963*AM978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1007:AM1007))*AN$963*AN978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1007:AN1007))*AO$963*AO978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1007:AO1007))*AP$963*AP978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1007:AP1007))*AQ$963*AQ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1007:AQ1007))*AR$963*AR978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1007:AR1007))*AS$963*AS978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1007:AS1007))*AT$963*AT978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1007:AT1007))*AU$963*AU978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1007:AU1007))*AV$963*AV978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1007:AV1007))*AW$963*AW978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1007:AW1007))*AX$963*AX978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1007:AX1007))*AY$963*AY978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1007:AY1007))*AZ$963*AZ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1007:AZ1007))*BA$963*BA978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1007:BA1007))*BB$963*BB978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1007:BB1007))*BC$963*BC978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1007:BC1007))*BD$963*BD978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1007:BD1007))*BE$963*BE978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1007:BE1007))*BF$963*BF978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1007:BF1007))*BG$963*BG978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1007:BG1007))*BH$963*BH978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1007:BH1007))*BI$963*BI978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1007:BI1007))*BJ$963*BJ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1007:BJ1007))*BK$963*BK978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1007:BK1007))*BL$963*BL978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1007:BL1007))*BM$963*BM978)*($F1036=5)","v":0}]
[null,null,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1008:N1008))*O$963*O979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1008:O1008))*P$963*P979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1008:P1008))*Q$963*Q979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1008:Q1008))*R$963*R979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1008:R1008))*S$963*S979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1008:S1008))*T$963*T979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1008:T1008))*U$963*U979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1008:U1008))*V$963*V979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1008:V1008))*W$963*W979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1008:W1008))*X$963*X979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1008:X1008))*Y$963*Y979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1008:Y1008))*Z$963*Z979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1008:Z1008))*AA$963*AA979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1008:AA1008))*AB$963*AB979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1008:AB1008))*AC$963*AC979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1008:AC1008))*AD$963*AD979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1008:AD1008))*AE$963*AE979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1008:AE1008))*AF$963*AF979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1008:AF1008))*AG$963*AG979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1008:AG1008))*AH$963*AH979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1008:AH1008))*AI$963*AI979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1008:AI1008))*AJ$963*AJ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1008:AJ1008))*AK$963*AK979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1008:AK1008))*AL$963*AL979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1008:AL1008))*AM$963*AM979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1008:AM1008))*AN$963*AN979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1008:AN1008))*AO$963*AO979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1008:AO1008))*AP$963*AP979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1008:AP1008))*AQ$963*AQ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1008:AQ1008))*AR$963*AR979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1008:AR1008))*AS$963*AS979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1008:AS1008))*AT$963*AT979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1008:AT1008))*AU$963*AU979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1008:AU1008))*AV$963*AV979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1008:AV1008))*AW$963*AW979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1008:AW1008))*AX$963*AX979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1008:AX1008))*AY$963*AY979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1008:AY1008))*AZ$963*AZ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1008:AZ1008))*BA$963*BA979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1008:BA1008))*BB$963*BB979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1008:BB1008))*BC$963*BC979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1008:BC1008))*BD$963*BD979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1008:BD1008))*BE$963*BE979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1008:BE1008))*BF$963*BF979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1008:BF1008))*BG$963*BG979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1008:BG1008))*BH$963*BH979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1008:BH1008))*BI$963*BI979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1008:BI1008))*BJ$963*BJ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1008:BJ1008))*BK$963*BK979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1008:BK1008))*BL$963*BL979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1008:BL1008))*BM$963*BM979)*($F1037=5)","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1009:N1009))*O$963*O980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1009:O1009))*P$963*P980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1009:P1009))*Q$963*Q980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1009:Q1009))*R$963*R980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1009:R1009))*S$963*S980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1009:S1009))*T$963*T980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1009:T1009))*U$963*U980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1009:U1009))*V$963*V980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1009:V1009))*W$963*W980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1009:W1009))*X$963*X980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1009:X1009))*Y$963*Y980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1009:Y1009))*Z$963*Z980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1009:Z1009))*AA$963*AA980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1009:AA1009))*AB$963*AB980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1009:AB1009))*AC$963*AC980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1009:AC1009))*AD$963*AD980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1009:AD1009))*AE$963*AE980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1009:AE1009))*AF$963*AF980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1009:AF1009))*AG$963*AG980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1009:AG1009))*AH$963*AH980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1009:AH1009))*AI$963*AI980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1009:AI1009))*AJ$963*AJ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1009:AJ1009))*AK$963*AK980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1009:AK1009))*AL$963*AL980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1009:AL1009))*AM$963*AM980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1009:AM1009))*AN$963*AN980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1009:AN1009))*AO$963*AO980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1009:AO1009))*AP$963*AP980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1009:AP1009))*AQ$963*AQ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1009:AQ1009))*AR$963*AR980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1009:AR1009))*AS$963*AS980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1009:AS1009))*AT$963*AT980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1009:AT1009))*AU$963*AU980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1009:AU1009))*AV$963*AV980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1009:AV1009))*AW$963*AW980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1009:AW1009))*AX$963*AX980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1009:AX1009))*AY$963*AY980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1009:AY1009))*AZ$963*AZ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1009:AZ1009))*BA$963*BA980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1009:BA1009))*BB$963*BB980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1009:BB1009))*BC$963*BC980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1009:BC1009))*BD$963*BD980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1009:BD1009))*BE$963*BE980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1009:BE1009))*BF$963*BF980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1009:BF1009))*BG$963*BG980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1009:BG1009))*BH$963*BH980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1009:BH1009))*BI$963*BI980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1009:BI1009))*BJ$963*BJ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1009:BJ1009))*BK$963*BK980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1009:BK1009))*BL$963*BL980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1009:BL1009))*BM$963*BM980)*($F1038=5)","v":0}]
[null,null,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1010:N1010))*O$963*O981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1010:O1010))*P$963*P981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1010:P1010))*Q$963*Q981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1010:Q1010))*R$963*R981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1010:R1010))*S$963*S981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1010:S1010))*T$963*T981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1010:T1010))*U$963*U981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1010:U1010))*V$963*V981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1010:V1010))*W$963*W981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1010:W1010))*X$963*X981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1010:X1010))*Y$963*Y981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1010:Y1010))*Z$963*Z981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1010:Z1010))*AA$963*AA981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1010:AA1010))*AB$963*AB981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1010:AB1010))*AC$963*AC981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1010:AC1010))*AD$963*AD981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1010:AD1010))*AE$963*AE981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1010:AE1010))*AF$963*AF981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1010:AF1010))*AG$963*AG981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1010:AG1010))*AH$963*AH981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1010:AH1010))*AI$963*AI981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1010:AI1010))*AJ$963*AJ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1010:AJ1010))*AK$963*AK981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1010:AK1010))*AL$963*AL981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1010:AL1010))*AM$963*AM981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1010:AM1010))*AN$963*AN981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1010:AN1010))*AO$963*AO981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1010:AO1010))*AP$963*AP981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1010:AP1010))*AQ$963*AQ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1010:AQ1010))*AR$963*AR981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1010:AR1010))*AS$963*AS981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1010:AS1010))*AT$963*AT981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1010:AT1010))*AU$963*AU981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1010:AU1010))*AV$963*AV981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1010:AV1010))*AW$963*AW981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1010:AW1010))*AX$963*AX981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1010:AX1010))*AY$963*AY981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1010:AY1010))*AZ$963*AZ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1010:AZ1010))*BA$963*BA981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1010:BA1010))*BB$963*BB981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1010:BB1010))*BC$963*BC981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1010:BC1010))*BD$963*BD981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1010:BD1010))*BE$963*BE981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1010:BE1010))*BF$963*BF981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1010:BF1010))*BG$963*BG981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1010:BG1010))*BH$963*BH981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1010:BH1010))*BI$963*BI981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1010:BI1010))*BJ$963*BJ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1010:BJ1010))*BK$963*BK981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1010:BK1010))*BL$963*BL981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1010:BL1010))*BM$963*BM981)*($F1039=5)","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1011:N1011))*O$963*O982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1011:O1011))*P$963*P982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1011:P1011))*Q$963*Q982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1011:Q1011))*R$963*R982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1011:R1011))*S$963*S982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1011:S1011))*T$963*T982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1011:T1011))*U$963*U982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1011:U1011))*V$963*V982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1011:V1011))*W$963*W982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1011:W1011))*X$963*X982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1011:X1011))*Y$963*Y982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1011:Y1011))*Z$963*Z982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1011:Z1011))*AA$963*AA982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1011:AA1011))*AB$963*AB982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1011:AB1011))*AC$963*AC982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1011:AC1011))*AD$963*AD982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1011:AD1011))*AE$963*AE982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1011:AE1011))*AF$963*AF982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1011:AF1011))*AG$963*AG982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1011:AG1011))*AH$963*AH982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1011:AH1011))*AI$963*AI982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1011:AI1011))*AJ$963*AJ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1011:AJ1011))*AK$963*AK982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1011:AK1011))*AL$963*AL982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1011:AL1011))*AM$963*AM982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1011:AM1011))*AN$963*AN982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1011:AN1011))*AO$963*AO982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1011:AO1011))*AP$963*AP982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1011:AP1011))*AQ$963*AQ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1011:AQ1011))*AR$963*AR982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1011:AR1011))*AS$963*AS982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1011:AS1011))*AT$963*AT982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1011:AT1011))*AU$963*AU982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1011:AU1011))*AV$963*AV982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1011:AV1011))*AW$963*AW982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1011:AW1011))*AX$963*AX982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1011:AX1011))*AY$963*AY982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1011:AY1011))*AZ$963*AZ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1011:AZ1011))*BA$963*BA982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1011:BA1011))*BB$963*BB982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1011:BB1011))*BC$963*BC982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1011:BC1011))*BD$963*BD982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1011:BD1011))*BE$963*BE982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1011:BE1011))*BF$963*BF982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1011:BF1011))*BG$963*BG982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1011:BG1011))*BH$963*BH982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1011:BH1011))*BI$963*BI982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1011:BI1011))*BJ$963*BJ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1011:BJ1011))*BK$963*BK982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1011:BK1011))*BL$963*BL982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1011:BL1011))*BM$963*BM982)*($F1040=5)","v":0}]
[null,null,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1012:N1012))*O$963*O983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1012:O1012))*P$963*P983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1012:P1012))*Q$963*Q983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1012:Q1012))*R$963*R983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1012:R1012))*S$963*S983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1012:S1012))*T$963*T983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1012:T1012))*U$963*U983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1012:U1012))*V$963*V983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1012:V1012))*W$963*W983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1012:W1012))*X$963*X983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1012:X1012))*Y$963*Y983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1012:Y1012))*Z$963*Z983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1012:Z1012))*AA$963*AA983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1012:AA1012))*AB$963*AB983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1012:AB1012))*AC$963*AC983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1012:AC1012))*AD$963*AD983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1012:AD1012))*AE$963*AE983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1012:AE1012))*AF$963*AF983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1012:AF1012))*AG$963*AG983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1012:AG1012))*AH$963*AH983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1012:AH1012))*AI$963*AI983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1012:AI1012))*AJ$963*AJ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1012:AJ1012))*AK$963*AK983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1012:AK1012))*AL$963*AL983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1012:AL1012))*AM$963*AM983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1012:AM1012))*AN$963*AN983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1012:AN1012))*AO$963*AO983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1012:AO1012))*AP$963*AP983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1012:AP1012))*AQ$963*AQ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1012:AQ1012))*AR$963*AR983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1012:AR1012))*AS$963*AS983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1012:AS1012))*AT$963*AT983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1012:AT1012))*AU$963*AU983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1012:AU1012))*AV$963*AV983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1012:AV1012))*AW$963*AW983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1012:AW1012))*AX$963*AX983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1012:AX1012))*AY$963*AY983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1012:AY1012))*AZ$963*AZ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1012:AZ1012))*BA$963*BA983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1012:BA1012))*BB$963*BB983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1012:BB1012))*BC$963*BC983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1012:BC1012))*BD$963*BD983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1012:BD1012))*BE$963*BE983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1012:BE1012))*BF$963*BF983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1012:BF1012))*BG$963*BG983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1012:BG1012))*BH$963*BH983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1012:BH1012))*BI$963*BI983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1012:BI1012))*BJ$963*BJ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1012:BJ1012))*BK$963*BK983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1012:BK1012))*BL$963*BL983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1012:BL1012))*BM$963*BM983)*($F1041=5)","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1013:N1013))*O$963*O984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1013:O1013))*P$963*P984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1013:P1013))*Q$963*Q984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1013:Q1013))*R$963*R984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1013:R1013))*S$963*S984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1013:S1013))*T$963*T984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1013:T1013))*U$963*U984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1013:U1013))*V$963*V984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1013:V1013))*W$963*W984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1013:W1013))*X$963*X984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1013:X1013))*Y$963*Y984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1013:Y1013))*Z$963*Z984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1013:Z1013))*AA$963*AA984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1013:AA1013))*AB$963*AB984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1013:AB1013))*AC$963*AC984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1013:AC1013))*AD$963*AD984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1013:AD1013))*AE$963*AE984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1013:AE1013))*AF$963*AF984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1013:AF1013))*AG$963*AG984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1013:AG1013))*AH$963*AH984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1013:AH1013))*AI$963*AI984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1013:AI1013))*AJ$963*AJ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1013:AJ1013))*AK$963*AK984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1013:AK1013))*AL$963*AL984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1013:AL1013))*AM$963*AM984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1013:AM1013))*AN$963*AN984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1013:AN1013))*AO$963*AO984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1013:AO1013))*AP$963*AP984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1013:AP1013))*AQ$963*AQ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1013:AQ1013))*AR$963*AR984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1013:AR1013))*AS$963*AS984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1013:AS1013))*AT$963*AT984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1013:AT1013))*AU$963*AU984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1013:AU1013))*AV$963*AV984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1013:AV1013))*AW$963*AW984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1013:AW1013))*AX$963*AX984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1013:AX1013))*AY$963*AY984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1013:AY1013))*AZ$963*AZ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1013:AZ1013))*BA$963*BA984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1013:BA1013))*BB$963*BB984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1013:BB1013))*BC$963*BC984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1013:BC1013))*BD$963*BD984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1013:BD1013))*BE$963*BE984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1013:BE1013))*BF$963*BF984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1013:BF1013))*BG$963*BG984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1013:BG1013))*BH$963*BH984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1013:BH1013))*BI$963*BI984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1013:BI1013))*BJ$963*BJ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1013:BJ1013))*BK$963*BK984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1013:BK1013))*BL$963*BL984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1013:BL1013))*BM$963*BM984)*($F1042=5)","v":0}]
[null,null,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1014:N1014))*O$963*O985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1014:O1014))*P$963*P985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1014:P1014))*Q$963*Q985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1014:Q1014))*R$963*R985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1014:R1014))*S$963*S985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1014:S1014))*T$963*T985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1014:T1014))*U$963*U985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1014:U1014))*V$963*V985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1014:V1014))*W$963*W985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1014:W1014))*X$963*X985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1014:X1014))*Y$963*Y985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1014:Y1014))*Z$963*Z985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1014:Z1014))*AA$963*AA985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1014:AA1014))*AB$963*AB985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1014:AB1014))*AC$963*AC985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1014:AC1014))*AD$963*AD985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1014:AD1014))*AE$963*AE985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1014:AE1014))*AF$963*AF985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1014:AF1014))*AG$963*AG985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1014:AG1014))*AH$963*AH985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1014:AH1014))*AI$963*AI985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1014:AI1014))*AJ$963*AJ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1014:AJ1014))*AK$963*AK985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1014:AK1014))*AL$963*AL985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1014:AL1014))*AM$963*AM985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1014:AM1014))*AN$963*AN985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1014:AN1014))*AO$963*AO985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1014:AO1014))*AP$963*AP985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1014:AP1014))*AQ$963*AQ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1014:AQ1014))*AR$963*AR985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1014:AR1014))*AS$963*AS985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1014:AS1014))*AT$963*AT985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1014:AT1014))*AU$963*AU985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1014:AU1014))*AV$963*AV985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1014:AV1014))*AW$963*AW985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1014:AW1014))*AX$963*AX985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1014:AX1014))*AY$963*AY985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1014:AY1014))*AZ$963*AZ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1014:AZ1014))*BA$963*BA985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1014:BA1014))*BB$963*BB985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1014:BB1014))*BC$963*BC985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1014:BC1014))*BD$963*BD985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1014:BD1014))*BE$963*BE985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1014:BE1014))*BF$963*BF985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1014:BF1014))*BG$963*BG985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1014:BG1014))*BH$963*BH985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1014:BH1014))*BI$963*BI985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1014:BI1014))*BJ$963*BJ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1014:BJ1014))*BK$963*BK985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1014:BK1014))*BL$963*BL985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1014:BL1014))*BM$963*BM985)*($F1043=5)","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1015:N1015))*O$963*O986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1015:O1015))*P$963*P986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1015:P1015))*Q$963*Q986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1015:Q1015))*R$963*R986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1015:R1015))*S$963*S986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1015:S1015))*T$963*T986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1015:T1015))*U$963*U986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1015:U1015))*V$963*V986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1015:V1015))*W$963*W986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1015:W1015))*X$963*X986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1015:X1015))*Y$963*Y986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1015:Y1015))*Z$963*Z986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1015:Z1015))*AA$963*AA986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1015:AA1015))*AB$963*AB986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1015:AB1015))*AC$963*AC986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1015:AC1015))*AD$963*AD986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1015:AD1015))*AE$963*AE986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1015:AE1015))*AF$963*AF986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1015:AF1015))*AG$963*AG986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1015:AG1015))*AH$963*AH986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1015:AH1015))*AI$963*AI986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1015:AI1015))*AJ$963*AJ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1015:AJ1015))*AK$963*AK986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1015:AK1015))*AL$963*AL986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1015:AL1015))*AM$963*AM986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1015:AM1015))*AN$963*AN986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1015:AN1015))*AO$963*AO986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1015:AO1015))*AP$963*AP986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1015:AP1015))*AQ$963*AQ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1015:AQ1015))*AR$963*AR986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1015:AR1015))*AS$963*AS986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1015:AS1015))*AT$963*AT986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1015:AT1015))*AU$963*AU986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1015:AU1015))*AV$963*AV986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1015:AV1015))*AW$963*AW986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1015:AW1015))*AX$963*AX986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1015:AX1015))*AY$963*AY986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1015:AY1015))*AZ$963*AZ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1015:AZ1015))*BA$963*BA986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1015:BA1015))*BB$963*BB986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1015:BB1015))*BC$963*BC986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1015:BC1015))*BD$963*BD986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1015:BD1015))*BE$963*BE986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1015:BE1015))*BF$963*BF986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1015:BF1015))*BG$963*BG986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1015:BG1015))*BH$963*BH986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1015:BH1015))*BI$963*BI986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1015:BI1015))*BJ$963*BJ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1015:BJ1015))*BK$963*BK986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1015:BK1015))*BL$963*BL986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1015:BL1015))*BM$963*BM986)*($F1044=5)","v":0}]
[null,null,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1016:N1016))*O$963*O987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1016:O1016))*P$963*P987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1016:P1016))*Q$963*Q987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1016:Q1016))*R$963*R987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1016:R1016))*S$963*S987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1016:S1016))*T$963*T987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1016:T1016))*U$963*U987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1016:U1016))*V$963*V987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1016:V1016))*W$963*W987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1016:W1016))*X$963*X987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1016:X1016))*Y$963*Y987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1016:Y1016))*Z$963*Z987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1016:Z1016))*AA$963*AA987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1016:AA1016))*AB$963*AB987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1016:AB1016))*AC$963*AC987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1016:AC1016))*AD$963*AD987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1016:AD1016))*AE$963*AE987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1016:AE1016))*AF$963*AF987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1016:AF1016))*AG$963*AG987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1016:AG1016))*AH$963*AH987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1016:AH1016))*AI$963*AI987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1016:AI1016))*AJ$963*AJ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1016:AJ1016))*AK$963*AK987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1016:AK1016))*AL$963*AL987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1016:AL1016))*AM$963*AM987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1016:AM1016))*AN$963*AN987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1016:AN1016))*AO$963*AO987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1016:AO1016))*AP$963*AP987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1016:AP1016))*AQ$963*AQ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1016:AQ1016))*AR$963*AR987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1016:AR1016))*AS$963*AS987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1016:AS1016))*AT$963*AT987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1016:AT1016))*AU$963*AU987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1016:AU1016))*AV$963*AV987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1016:AV1016))*AW$963*AW987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1016:AW1016))*AX$963*AX987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1016:AX1016))*AY$963*AY987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1016:AY1016))*AZ$963*AZ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1016:AZ1016))*BA$963*BA987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1016:BA1016))*BB$963*BB987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1016:BB1016))*BC$963*BC987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1016:BC1016))*BD$963*BD987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1016:BD1016))*BE$963*BE987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1016:BE1016))*BF$963*BF987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1016:BF1016))*BG$963*BG987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1016:BG1016))*BH$963*BH987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1016:BH1016))*BI$963*BI987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1016:BI1016))*BJ$963*BJ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1016:BJ1016))*BK$963*BK987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1016:BK1016))*BL$963*BL987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1016:BL1016))*BM$963*BM987)*($F1045=5)","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1017:N1017))*O$963*O988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1017:O1017))*P$963*P988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1017:P1017))*Q$963*Q988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1017:Q1017))*R$963*R988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1017:R1017))*S$963*S988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1017:S1017))*T$963*T988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1017:T1017))*U$963*U988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1017:U1017))*V$963*V988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1017:V1017))*W$963*W988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1017:W1017))*X$963*X988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1017:X1017))*Y$963*Y988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1017:Y1017))*Z$963*Z988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1017:Z1017))*AA$963*AA988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1017:AA1017))*AB$963*AB988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1017:AB1017))*AC$963*AC988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1017:AC1017))*AD$963*AD988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1017:AD1017))*AE$963*AE988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1017:AE1017))*AF$963*AF988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1017:AF1017))*AG$963*AG988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1017:AG1017))*AH$963*AH988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1017:AH1017))*AI$963*AI988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1017:AI1017))*AJ$963*AJ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1017:AJ1017))*AK$963*AK988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1017:AK1017))*AL$963*AL988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1017:AL1017))*AM$963*AM988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1017:AM1017))*AN$963*AN988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1017:AN1017))*AO$963*AO988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1017:AO1017))*AP$963*AP988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1017:AP1017))*AQ$963*AQ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1017:AQ1017))*AR$963*AR988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1017:AR1017))*AS$963*AS988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1017:AS1017))*AT$963*AT988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1017:AT1017))*AU$963*AU988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1017:AU1017))*AV$963*AV988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1017:AV1017))*AW$963*AW988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1017:AW1017))*AX$963*AX988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1017:AX1017))*AY$963*AY988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1017:AY1017))*AZ$963*AZ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1017:AZ1017))*BA$963*BA988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1017:BA1017))*BB$963*BB988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1017:BB1017))*BC$963*BC988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1017:BC1017))*BD$963*BD988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1017:BD1017))*BE$963*BE988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1017:BE1017))*BF$963*BF988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1017:BF1017))*BG$963*BG988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1017:BG1017))*BH$963*BH988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1017:BH1017))*BI$963*BI988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1017:BI1017))*BJ$963*BJ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1017:BJ1017))*BK$963*BK988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1017:BK1017))*BL$963*BL988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1017:BL1017))*BM$963*BM988)*($F1046=5)","v":0}]
[null,null,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1018:N1018))*O$963*O989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1018:O1018))*P$963*P989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1018:P1018))*Q$963*Q989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1018:Q1018))*R$963*R989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1018:R1018))*S$963*S989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1018:S1018))*T$963*T989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1018:T1018))*U$963*U989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1018:U1018))*V$963*V989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1018:V1018))*W$963*W989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1018:W1018))*X$963*X989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1018:X1018))*Y$963*Y989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1018:Y1018))*Z$963*Z989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1018:Z1018))*AA$963*AA989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1018:AA1018))*AB$963*AB989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1018:AB1018))*AC$963*AC989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1018:AC1018))*AD$963*AD989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1018:AD1018))*AE$963*AE989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1018:AE1018))*AF$963*AF989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1018:AF1018))*AG$963*AG989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1018:AG1018))*AH$963*AH989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1018:AH1018))*AI$963*AI989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1018:AI1018))*AJ$963*AJ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1018:AJ1018))*AK$963*AK989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1018:AK1018))*AL$963*AL989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1018:AL1018))*AM$963*AM989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1018:AM1018))*AN$963*AN989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1018:AN1018))*AO$963*AO989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1018:AO1018))*AP$963*AP989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1018:AP1018))*AQ$963*AQ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1018:AQ1018))*AR$963*AR989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1018:AR1018))*AS$963*AS989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1018:AS1018))*AT$963*AT989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1018:AT1018))*AU$963*AU989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1018:AU1018))*AV$963*AV989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1018:AV1018))*AW$963*AW989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1018:AW1018))*AX$963*AX989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1018:AX1018))*AY$963*AY989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1018:AY1018))*AZ$963*AZ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1018:AZ1018))*BA$963*BA989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1018:BA1018))*BB$963*BB989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1018:BB1018))*BC$963*BC989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1018:BC1018))*BD$963*BD989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1018:BD1018))*BE$963*BE989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1018:BE1018))*BF$963*BF989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1018:BF1018))*BG$963*BG989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1018:BG1018))*BH$963*BH989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1018:BH1018))*BI$963*BI989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1018:BI1018))*BJ$963*BJ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1018:BJ1018))*BK$963*BK989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1018:BK1018))*BL$963*BL989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1018:BL1018))*BM$963*BM989)*($F1047=5)","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1019:N1019))*O$963*O990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1019:O1019))*P$963*P990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1019:P1019))*Q$963*Q990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1019:Q1019))*R$963*R990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1019:R1019))*S$963*S990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1019:S1019))*T$963*T990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1019:T1019))*U$963*U990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1019:U1019))*V$963*V990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1019:V1019))*W$963*W990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1019:W1019))*X$963*X990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1019:X1019))*Y$963*Y990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1019:Y1019))*Z$963*Z990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1019:Z1019))*AA$963*AA990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1019:AA1019))*AB$963*AB990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1019:AB1019))*AC$963*AC990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1019:AC1019))*AD$963*AD990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1019:AD1019))*AE$963*AE990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1019:AE1019))*AF$963*AF990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1019:AF1019))*AG$963*AG990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1019:AG1019))*AH$963*AH990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1019:AH1019))*AI$963*AI990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1019:AI1019))*AJ$963*AJ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1019:AJ1019))*AK$963*AK990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1019:AK1019))*AL$963*AL990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1019:AL1019))*AM$963*AM990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1019:AM1019))*AN$963*AN990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1019:AN1019))*AO$963*AO990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1019:AO1019))*AP$963*AP990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1019:AP1019))*AQ$963*AQ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1019:AQ1019))*AR$963*AR990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1019:AR1019))*AS$963*AS990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1019:AS1019))*AT$963*AT990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1019:AT1019))*AU$963*AU990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1019:AU1019))*AV$963*AV990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1019:AV1019))*AW$963*AW990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1019:AW1019))*AX$963*AX990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1019:AX1019))*AY$963*AY990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1019:AY1019))*AZ$963*AZ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1019:AZ1019))*BA$963*BA990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1019:BA1019))*BB$963*BB990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1019:BB1019))*BC$963*BC990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1019:BC1019))*BD$963*BD990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1019:BD1019))*BE$963*BE990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1019:BE1019))*BF$963*BF990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1019:BF1019))*BG$963*BG990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1019:BG1019))*BH$963*BH990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1019:BH1019))*BI$963*BI990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1019:BI1019))*BJ$963*BJ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1019:BJ1019))*BK$963*BK990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1019:BK1019))*BL$963*BL990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1019:BL1019))*BM$963*BM990)*($F1048=5)","v":0}]
[null,null,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1020:N1020))*O$963*O991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1020:O1020))*P$963*P991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1020:P1020))*Q$963*Q991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1020:Q1020))*R$963*R991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1020:R1020))*S$963*S991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1020:S1020))*T$963*T991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1020:T1020))*U$963*U991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1020:U1020))*V$963*V991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1020:V1020))*W$963*W991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1020:W1020))*X$963*X991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1020:X1020))*Y$963*Y991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1020:Y1020))*Z$963*Z991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1020:Z1020))*AA$963*AA991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1020:AA1020))*AB$963*AB991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1020:AB1020))*AC$963*AC991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1020:AC1020))*AD$963*AD991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1020:AD1020))*AE$963*AE991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1020:AE1020))*AF$963*AF991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1020:AF1020))*AG$963*AG991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1020:AG1020))*AH$963*AH991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1020:AH1020))*AI$963*AI991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1020:AI1020))*AJ$963*AJ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1020:AJ1020))*AK$963*AK991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1020:AK1020))*AL$963*AL991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1020:AL1020))*AM$963*AM991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1020:AM1020))*AN$963*AN991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1020:AN1020))*AO$963*AO991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1020:AO1020))*AP$963*AP991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1020:AP1020))*AQ$963*AQ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1020:AQ1020))*AR$963*AR991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1020:AR1020))*AS$963*AS991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1020:AS1020))*AT$963*AT991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1020:AT1020))*AU$963*AU991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1020:AU1020))*AV$963*AV991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1020:AV1020))*AW$963*AW991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1020:AW1020))*AX$963*AX991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1020:AX1020))*AY$963*AY991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1020:AY1020))*AZ$963*AZ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1020:AZ1020))*BA$963*BA991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1020:BA1020))*BB$963*BB991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1020:BB1020))*BC$963*BC991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1020:BC1020))*BD$963*BD991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1020:BD1020))*BE$963*BE991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1020:BE1020))*BF$963*BF991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1020:BF1020))*BG$963*BG991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1020:BG1020))*BH$963*BH991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1020:BH1020))*BI$963*BI991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1020:BI1020))*BJ$963*BJ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1020:BJ1020))*BK$963*BK991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1020:BK1020))*BL$963*BL991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1020:BL1020))*BM$963*BM991)*($F1049=5)","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O992,O142/O992)-O142,0)+(SUM($N142:N142)+SUM($N1021:N1021))*O$963*O992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P992,P142/P992)-P142,0)+(SUM($N142:O142)+SUM($N1021:O1021))*P$963*P992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q992,Q142/Q992)-Q142,0)+(SUM($N142:P142)+SUM($N1021:P1021))*Q$963*Q992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R992,R142/R992)-R142,0)+(SUM($N142:Q142)+SUM($N1021:Q1021))*R$963*R992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S992,S142/S992)-S142,0)+(SUM($N142:R142)+SUM($N1021:R1021))*S$963*S992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T992,T142/T992)-T142,0)+(SUM($N142:S142)+SUM($N1021:S1021))*T$963*T992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U992,U142/U992)-U142,0)+(SUM($N142:T142)+SUM($N1021:T1021))*U$963*U992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V992,V142/V992)-V142,0)+(SUM($N142:U142)+SUM($N1021:U1021))*V$963*V992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W992,W142/W992)-W142,0)+(SUM($N142:V142)+SUM($N1021:V1021))*W$963*W992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X992,X142/X992)-X142,0)+(SUM($N142:W142)+SUM($N1021:W1021))*X$963*X992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y992,Y142/Y992)-Y142,0)+(SUM($N142:X142)+SUM($N1021:X1021))*Y$963*Y992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z992,Z142/Z992)-Z142,0)+(SUM($N142:Y142)+SUM($N1021:Y1021))*Z$963*Z992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA992,AA142/AA992)-AA142,0)+(SUM($N142:Z142)+SUM($N1021:Z1021))*AA$963*AA992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB992,AB142/AB992)-AB142,0)+(SUM($N142:AA142)+SUM($N1021:AA1021))*AB$963*AB992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC992,AC142/AC992)-AC142,0)+(SUM($N142:AB142)+SUM($N1021:AB1021))*AC$963*AC992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD992,AD142/AD992)-AD142,0)+(SUM($N142:AC142)+SUM($N1021:AC1021))*AD$963*AD992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE992,AE142/AE992)-AE142,0)+(SUM($N142:AD142)+SUM($N1021:AD1021))*AE$963*AE992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF992,AF142/AF992)-AF142,0)+(SUM($N142:AE142)+SUM($N1021:AE1021))*AF$963*AF992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG992,AG142/AG992)-AG142,0)+(SUM($N142:AF142)+SUM($N1021:AF1021))*AG$963*AG992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH992,AH142/AH992)-AH142,0)+(SUM($N142:AG142)+SUM($N1021:AG1021))*AH$963*AH992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI992,AI142/AI992)-AI142,0)+(SUM($N142:AH142)+SUM($N1021:AH1021))*AI$963*AI992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ992,AJ142/AJ992)-AJ142,0)+(SUM($N142:AI142)+SUM($N1021:AI1021))*AJ$963*AJ992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK992,AK142/AK992)-AK142,0)+(SUM($N142:AJ142)+SUM($N1021:AJ1021))*AK$963*AK992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL992,AL142/AL992)-AL142,0)+(SUM($N142:AK142)+SUM($N1021:AK1021))*AL$963*AL992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM992,AM142/AM992)-AM142,0)+(SUM($N142:AL142)+SUM($N1021:AL1021))*AM$963*AM992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN992,AN142/AN992)-AN142,0)+(SUM($N142:AM142)+SUM($N1021:AM1021))*AN$963*AN992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO992,AO142/AO992)-AO142,0)+(SUM($N142:AN142)+SUM($N1021:AN1021))*AO$963*AO992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP992,AP142/AP992)-AP142,0)+(SUM($N142:AO142)+SUM($N1021:AO1021))*AP$963*AP992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ992,AQ142/AQ992)-AQ142,0)+(SUM($N142:AP142)+SUM($N1021:AP1021))*AQ$963*AQ992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR992,AR142/AR992)-AR142,0)+(SUM($N142:AQ142)+SUM($N1021:AQ1021))*AR$963*AR992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS992,AS142/AS992)-AS142,0)+(SUM($N142:AR142)+SUM($N1021:AR1021))*AS$963*AS992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT992,AT142/AT992)-AT142,0)+(SUM($N142:AS142)+SUM($N1021:AS1021))*AT$963*AT992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU992,AU142/AU992)-AU142,0)+(SUM($N142:AT142)+SUM($N1021:AT1021))*AU$963*AU992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV992,AV142/AV992)-AV142,0)+(SUM($N142:AU142)+SUM($N1021:AU1021))*AV$963*AV992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW992,AW142/AW992)-AW142,0)+(SUM($N142:AV142)+SUM($N1021:AV1021))*AW$963*AW992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX992,AX142/AX992)-AX142,0)+(SUM($N142:AW142)+SUM($N1021:AW1021))*AX$963*AX992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY992,AY142/AY992)-AY142,0)+(SUM($N142:AX142)+SUM($N1021:AX1021))*AY$963*AY992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ992,AZ142/AZ992)-AZ142,0)+(SUM($N142:AY142)+SUM($N1021:AY1021))*AZ$963*AZ992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA992,BA142/BA992)-BA142,0)+(SUM($N142:AZ142)+SUM($N1021:AZ1021))*BA$963*BA992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB992,BB142/BB992)-BB142,0)+(SUM($N142:BA142)+SUM($N1021:BA1021))*BB$963*BB992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC992,BC142/BC992)-BC142,0)+(SUM($N142:BB142)+SUM($N1021:BB1021))*BC$963*BC992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD992,BD142/BD992)-BD142,0)+(SUM($N142:BC142)+SUM($N1021:BC1021))*BD$963*BD992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE992,BE142/BE992)-BE142,0)+(SUM($N142:BD142)+SUM($N1021:BD1021))*BE$963*BE992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF992,BF142/BF992)-BF142,0)+(SUM($N142:BE142)+SUM($N1021:BE1021))*BF$963*BF992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG992,BG142/BG992)-BG142,0)+(SUM($N142:BF142)+SUM($N1021:BF1021))*BG$963*BG992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH992,BH142/BH992)-BH142,0)+(SUM($N142:BG142)+SUM($N1021:BG1021))*BH$963*BH992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI992,BI142/BI992)-BI142,0)+(SUM($N142:BH142)+SUM($N1021:BH1021))*BI$963*BI992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ992,BJ142/BJ992)-BJ142,0)+(SUM($N142:BI142)+SUM($N1021:BI1021))*BJ$963*BJ992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK992,BK142/BK992)-BK142,0)+(SUM($N142:BJ142)+SUM($N1021:BJ1021))*BK$963*BK992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL992,BL142/BL992)-BL142,0)+(SUM($N142:BK142)+SUM($N1021:BK1021))*BL$963*BL992)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM992,BM142/BM992)-BM142,0)+(SUM($N142:BL142)+SUM($N1021:BL1021))*BM$963*BM992)*($F1050=5)","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O993,O143/O993)-O143,0)+(SUM($N143:N143)+SUM($N1022:N1022))*O$963*O993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P993,P143/P993)-P143,0)+(SUM($N143:O143)+SUM($N1022:O1022))*P$963*P993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q993,Q143/Q993)-Q143,0)+(SUM($N143:P143)+SUM($N1022:P1022))*Q$963*Q993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R993,R143/R993)-R143,0)+(SUM($N143:Q143)+SUM($N1022:Q1022))*R$963*R993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S993,S143/S993)-S143,0)+(SUM($N143:R143)+SUM($N1022:R1022))*S$963*S993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T993,T143/T993)-T143,0)+(SUM($N143:S143)+SUM($N1022:S1022))*T$963*T993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U993,U143/U993)-U143,0)+(SUM($N143:T143)+SUM($N1022:T1022))*U$963*U993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V993,V143/V993)-V143,0)+(SUM($N143:U143)+SUM($N1022:U1022))*V$963*V993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W993,W143/W993)-W143,0)+(SUM($N143:V143)+SUM($N1022:V1022))*W$963*W993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X993,X143/X993)-X143,0)+(SUM($N143:W143)+SUM($N1022:W1022))*X$963*X993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y993,Y143/Y993)-Y143,0)+(SUM($N143:X143)+SUM($N1022:X1022))*Y$963*Y993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z993,Z143/Z993)-Z143,0)+(SUM($N143:Y143)+SUM($N1022:Y1022))*Z$963*Z993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA993,AA143/AA993)-AA143,0)+(SUM($N143:Z143)+SUM($N1022:Z1022))*AA$963*AA993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB993,AB143/AB993)-AB143,0)+(SUM($N143:AA143)+SUM($N1022:AA1022))*AB$963*AB993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC993,AC143/AC993)-AC143,0)+(SUM($N143:AB143)+SUM($N1022:AB1022))*AC$963*AC993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD993,AD143/AD993)-AD143,0)+(SUM($N143:AC143)+SUM($N1022:AC1022))*AD$963*AD993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE993,AE143/AE993)-AE143,0)+(SUM($N143:AD143)+SUM($N1022:AD1022))*AE$963*AE993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF993,AF143/AF993)-AF143,0)+(SUM($N143:AE143)+SUM($N1022:AE1022))*AF$963*AF993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG993,AG143/AG993)-AG143,0)+(SUM($N143:AF143)+SUM($N1022:AF1022))*AG$963*AG993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH993,AH143/AH993)-AH143,0)+(SUM($N143:AG143)+SUM($N1022:AG1022))*AH$963*AH993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI993,AI143/AI993)-AI143,0)+(SUM($N143:AH143)+SUM($N1022:AH1022))*AI$963*AI993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ993,AJ143/AJ993)-AJ143,0)+(SUM($N143:AI143)+SUM($N1022:AI1022))*AJ$963*AJ993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK993,AK143/AK993)-AK143,0)+(SUM($N143:AJ143)+SUM($N1022:AJ1022))*AK$963*AK993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL993,AL143/AL993)-AL143,0)+(SUM($N143:AK143)+SUM($N1022:AK1022))*AL$963*AL993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM993,AM143/AM993)-AM143,0)+(SUM($N143:AL143)+SUM($N1022:AL1022))*AM$963*AM993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN993,AN143/AN993)-AN143,0)+(SUM($N143:AM143)+SUM($N1022:AM1022))*AN$963*AN993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO993,AO143/AO993)-AO143,0)+(SUM($N143:AN143)+SUM($N1022:AN1022))*AO$963*AO993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP993,AP143/AP993)-AP143,0)+(SUM($N143:AO143)+SUM($N1022:AO1022))*AP$963*AP993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ993,AQ143/AQ993)-AQ143,0)+(SUM($N143:AP143)+SUM($N1022:AP1022))*AQ$963*AQ993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR993,AR143/AR993)-AR143,0)+(SUM($N143:AQ143)+SUM($N1022:AQ1022))*AR$963*AR993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS993,AS143/AS993)-AS143,0)+(SUM($N143:AR143)+SUM($N1022:AR1022))*AS$963*AS993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT993,AT143/AT993)-AT143,0)+(SUM($N143:AS143)+SUM($N1022:AS1022))*AT$963*AT993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU993,AU143/AU993)-AU143,0)+(SUM($N143:AT143)+SUM($N1022:AT1022))*AU$963*AU993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV993,AV143/AV993)-AV143,0)+(SUM($N143:AU143)+SUM($N1022:AU1022))*AV$963*AV993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW993,AW143/AW993)-AW143,0)+(SUM($N143:AV143)+SUM($N1022:AV1022))*AW$963*AW993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX993,AX143/AX993)-AX143,0)+(SUM($N143:AW143)+SUM($N1022:AW1022))*AX$963*AX993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY993,AY143/AY993)-AY143,0)+(SUM($N143:AX143)+SUM($N1022:AX1022))*AY$963*AY993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ993,AZ143/AZ993)-AZ143,0)+(SUM($N143:AY143)+SUM($N1022:AY1022))*AZ$963*AZ993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA993,BA143/BA993)-BA143,0)+(SUM($N143:AZ143)+SUM($N1022:AZ1022))*BA$963*BA993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB993,BB143/BB993)-BB143,0)+(SUM($N143:BA143)+SUM($N1022:BA1022))*BB$963*BB993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC993,BC143/BC993)-BC143,0)+(SUM($N143:BB143)+SUM($N1022:BB1022))*BC$963*BC993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD993,BD143/BD993)-BD143,0)+(SUM($N143:BC143)+SUM($N1022:BC1022))*BD$963*BD993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE993,BE143/BE993)-BE143,0)+(SUM($N143:BD143)+SUM($N1022:BD1022))*BE$963*BE993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF993,BF143/BF993)-BF143,0)+(SUM($N143:BE143)+SUM($N1022:BE1022))*BF$963*BF993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG993,BG143/BG993)-BG143,0)+(SUM($N143:BF143)+SUM($N1022:BF1022))*BG$963*BG993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH993,BH143/BH993)-BH143,0)+(SUM($N143:BG143)+SUM($N1022:BG1022))*BH$963*BH993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI993,BI143/BI993)-BI143,0)+(SUM($N143:BH143)+SUM($N1022:BH1022))*BI$963*BI993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ993,BJ143/BJ993)-BJ143,0)+(SUM($N143:BI143)+SUM($N1022:BI1022))*BJ$963*BJ993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK993,BK143/BK993)-BK143,0)+(SUM($N143:BJ143)+SUM($N1022:BJ1022))*BK$963*BK993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL993,BL143/BL993)-BL143,0)+(SUM($N143:BK143)+SUM($N1022:BK1022))*BL$963*BL993)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM993,BM143/BM993)-BM143,0)+(SUM($N143:BL143)+SUM($N1022:BL1022))*BM$963*BM993)*($F1051=5)","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O994,O144/O994)-O144,0)+(SUM($N144:N144)+SUM($N1023:N1023))*O$963*O994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P994,P144/P994)-P144,0)+(SUM($N144:O144)+SUM($N1023:O1023))*P$963*P994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q994,Q144/Q994)-Q144,0)+(SUM($N144:P144)+SUM($N1023:P1023))*Q$963*Q994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R994,R144/R994)-R144,0)+(SUM($N144:Q144)+SUM($N1023:Q1023))*R$963*R994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S994,S144/S994)-S144,0)+(SUM($N144:R144)+SUM($N1023:R1023))*S$963*S994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T994,T144/T994)-T144,0)+(SUM($N144:S144)+SUM($N1023:S1023))*T$963*T994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U994,U144/U994)-U144,0)+(SUM($N144:T144)+SUM($N1023:T1023))*U$963*U994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V994,V144/V994)-V144,0)+(SUM($N144:U144)+SUM($N1023:U1023))*V$963*V994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W994,W144/W994)-W144,0)+(SUM($N144:V144)+SUM($N1023:V1023))*W$963*W994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X994,X144/X994)-X144,0)+(SUM($N144:W144)+SUM($N1023:W1023))*X$963*X994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y994,Y144/Y994)-Y144,0)+(SUM($N144:X144)+SUM($N1023:X1023))*Y$963*Y994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z994,Z144/Z994)-Z144,0)+(SUM($N144:Y144)+SUM($N1023:Y1023))*Z$963*Z994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA994,AA144/AA994)-AA144,0)+(SUM($N144:Z144)+SUM($N1023:Z1023))*AA$963*AA994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB994,AB144/AB994)-AB144,0)+(SUM($N144:AA144)+SUM($N1023:AA1023))*AB$963*AB994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC994,AC144/AC994)-AC144,0)+(SUM($N144:AB144)+SUM($N1023:AB1023))*AC$963*AC994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD994,AD144/AD994)-AD144,0)+(SUM($N144:AC144)+SUM($N1023:AC1023))*AD$963*AD994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE994,AE144/AE994)-AE144,0)+(SUM($N144:AD144)+SUM($N1023:AD1023))*AE$963*AE994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF994,AF144/AF994)-AF144,0)+(SUM($N144:AE144)+SUM($N1023:AE1023))*AF$963*AF994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG994,AG144/AG994)-AG144,0)+(SUM($N144:AF144)+SUM($N1023:AF1023))*AG$963*AG994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH994,AH144/AH994)-AH144,0)+(SUM($N144:AG144)+SUM($N1023:AG1023))*AH$963*AH994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI994,AI144/AI994)-AI144,0)+(SUM($N144:AH144)+SUM($N1023:AH1023))*AI$963*AI994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ994,AJ144/AJ994)-AJ144,0)+(SUM($N144:AI144)+SUM($N1023:AI1023))*AJ$963*AJ994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK994,AK144/AK994)-AK144,0)+(SUM($N144:AJ144)+SUM($N1023:AJ1023))*AK$963*AK994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL994,AL144/AL994)-AL144,0)+(SUM($N144:AK144)+SUM($N1023:AK1023))*AL$963*AL994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM994,AM144/AM994)-AM144,0)+(SUM($N144:AL144)+SUM($N1023:AL1023))*AM$963*AM994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN994,AN144/AN994)-AN144,0)+(SUM($N144:AM144)+SUM($N1023:AM1023))*AN$963*AN994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO994,AO144/AO994)-AO144,0)+(SUM($N144:AN144)+SUM($N1023:AN1023))*AO$963*AO994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP994,AP144/AP994)-AP144,0)+(SUM($N144:AO144)+SUM($N1023:AO1023))*AP$963*AP994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ994,AQ144/AQ994)-AQ144,0)+(SUM($N144:AP144)+SUM($N1023:AP1023))*AQ$963*AQ994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR994,AR144/AR994)-AR144,0)+(SUM($N144:AQ144)+SUM($N1023:AQ1023))*AR$963*AR994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS994,AS144/AS994)-AS144,0)+(SUM($N144:AR144)+SUM($N1023:AR1023))*AS$963*AS994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT994,AT144/AT994)-AT144,0)+(SUM($N144:AS144)+SUM($N1023:AS1023))*AT$963*AT994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU994,AU144/AU994)-AU144,0)+(SUM($N144:AT144)+SUM($N1023:AT1023))*AU$963*AU994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV994,AV144/AV994)-AV144,0)+(SUM($N144:AU144)+SUM($N1023:AU1023))*AV$963*AV994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW994,AW144/AW994)-AW144,0)+(SUM($N144:AV144)+SUM($N1023:AV1023))*AW$963*AW994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX994,AX144/AX994)-AX144,0)+(SUM($N144:AW144)+SUM($N1023:AW1023))*AX$963*AX994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY994,AY144/AY994)-AY144,0)+(SUM($N144:AX144)+SUM($N1023:AX1023))*AY$963*AY994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ994,AZ144/AZ994)-AZ144,0)+(SUM($N144:AY144)+SUM($N1023:AY1023))*AZ$963*AZ994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA994,BA144/BA994)-BA144,0)+(SUM($N144:AZ144)+SUM($N1023:AZ1023))*BA$963*BA994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB994,BB144/BB994)-BB144,0)+(SUM($N144:BA144)+SUM($N1023:BA1023))*BB$963*BB994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC994,BC144/BC994)-BC144,0)+(SUM($N144:BB144)+SUM($N1023:BB1023))*BC$963*BC994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD994,BD144/BD994)-BD144,0)+(SUM($N144:BC144)+SUM($N1023:BC1023))*BD$963*BD994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE994,BE144/BE994)-BE144,0)+(SUM($N144:BD144)+SUM($N1023:BD1023))*BE$963*BE994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF994,BF144/BF994)-BF144,0)+(SUM($N144:BE144)+SUM($N1023:BE1023))*BF$963*BF994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG994,BG144/BG994)-BG144,0)+(SUM($N144:BF144)+SUM($N1023:BF1023))*BG$963*BG994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH994,BH144/BH994)-BH144,0)+(SUM($N144:BG144)+SUM($N1023:BG1023))*BH$963*BH994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI994,BI144/BI994)-BI144,0)+(SUM($N144:BH144)+SUM($N1023:BH1023))*BI$963*BI994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ994,BJ144/BJ994)-BJ144,0)+(SUM($N144:BI144)+SUM($N1023:BI1023))*BJ$963*BJ994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK994,BK144/BK994)-BK144,0)+(SUM($N144:BJ144)+SUM($N1023:BJ1023))*BK$963*BK994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL994,BL144/BL994)-BL144,0)+(SUM($N144:BK144)+SUM($N1023:BK1023))*BL$963*BL994)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM994,BM144/BM994)-BM144,0)+(SUM($N144:BL144)+SUM($N1023:BL1023))*BM$963*BM994)*($F1052=5)","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O995,O145/O995)-O145,0)+(SUM($N145:N145)+SUM($N1024:N1024))*O$963*O995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P995,P145/P995)-P145,0)+(SUM($N145:O145)+SUM($N1024:O1024))*P$963*P995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q995,Q145/Q995)-Q145,0)+(SUM($N145:P145)+SUM($N1024:P1024))*Q$963*Q995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R995,R145/R995)-R145,0)+(SUM($N145:Q145)+SUM($N1024:Q1024))*R$963*R995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S995,S145/S995)-S145,0)+(SUM($N145:R145)+SUM($N1024:R1024))*S$963*S995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T995,T145/T995)-T145,0)+(SUM($N145:S145)+SUM($N1024:S1024))*T$963*T995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U995,U145/U995)-U145,0)+(SUM($N145:T145)+SUM($N1024:T1024))*U$963*U995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V995,V145/V995)-V145,0)+(SUM($N145:U145)+SUM($N1024:U1024))*V$963*V995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W995,W145/W995)-W145,0)+(SUM($N145:V145)+SUM($N1024:V1024))*W$963*W995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X995,X145/X995)-X145,0)+(SUM($N145:W145)+SUM($N1024:W1024))*X$963*X995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y995,Y145/Y995)-Y145,0)+(SUM($N145:X145)+SUM($N1024:X1024))*Y$963*Y995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z995,Z145/Z995)-Z145,0)+(SUM($N145:Y145)+SUM($N1024:Y1024))*Z$963*Z995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA995,AA145/AA995)-AA145,0)+(SUM($N145:Z145)+SUM($N1024:Z1024))*AA$963*AA995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB995,AB145/AB995)-AB145,0)+(SUM($N145:AA145)+SUM($N1024:AA1024))*AB$963*AB995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC995,AC145/AC995)-AC145,0)+(SUM($N145:AB145)+SUM($N1024:AB1024))*AC$963*AC995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD995,AD145/AD995)-AD145,0)+(SUM($N145:AC145)+SUM($N1024:AC1024))*AD$963*AD995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE995,AE145/AE995)-AE145,0)+(SUM($N145:AD145)+SUM($N1024:AD1024))*AE$963*AE995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF995,AF145/AF995)-AF145,0)+(SUM($N145:AE145)+SUM($N1024:AE1024))*AF$963*AF995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG995,AG145/AG995)-AG145,0)+(SUM($N145:AF145)+SUM($N1024:AF1024))*AG$963*AG995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH995,AH145/AH995)-AH145,0)+(SUM($N145:AG145)+SUM($N1024:AG1024))*AH$963*AH995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI995,AI145/AI995)-AI145,0)+(SUM($N145:AH145)+SUM($N1024:AH1024))*AI$963*AI995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ995,AJ145/AJ995)-AJ145,0)+(SUM($N145:AI145)+SUM($N1024:AI1024))*AJ$963*AJ995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK995,AK145/AK995)-AK145,0)+(SUM($N145:AJ145)+SUM($N1024:AJ1024))*AK$963*AK995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL995,AL145/AL995)-AL145,0)+(SUM($N145:AK145)+SUM($N1024:AK1024))*AL$963*AL995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM995,AM145/AM995)-AM145,0)+(SUM($N145:AL145)+SUM($N1024:AL1024))*AM$963*AM995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN995,AN145/AN995)-AN145,0)+(SUM($N145:AM145)+SUM($N1024:AM1024))*AN$963*AN995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO995,AO145/AO995)-AO145,0)+(SUM($N145:AN145)+SUM($N1024:AN1024))*AO$963*AO995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP995,AP145/AP995)-AP145,0)+(SUM($N145:AO145)+SUM($N1024:AO1024))*AP$963*AP995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ995,AQ145/AQ995)-AQ145,0)+(SUM($N145:AP145)+SUM($N1024:AP1024))*AQ$963*AQ995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR995,AR145/AR995)-AR145,0)+(SUM($N145:AQ145)+SUM($N1024:AQ1024))*AR$963*AR995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS995,AS145/AS995)-AS145,0)+(SUM($N145:AR145)+SUM($N1024:AR1024))*AS$963*AS995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT995,AT145/AT995)-AT145,0)+(SUM($N145:AS145)+SUM($N1024:AS1024))*AT$963*AT995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU995,AU145/AU995)-AU145,0)+(SUM($N145:AT145)+SUM($N1024:AT1024))*AU$963*AU995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV995,AV145/AV995)-AV145,0)+(SUM($N145:AU145)+SUM($N1024:AU1024))*AV$963*AV995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW995,AW145/AW995)-AW145,0)+(SUM($N145:AV145)+SUM($N1024:AV1024))*AW$963*AW995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX995,AX145/AX995)-AX145,0)+(SUM($N145:AW145)+SUM($N1024:AW1024))*AX$963*AX995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY995,AY145/AY995)-AY145,0)+(SUM($N145:AX145)+SUM($N1024:AX1024))*AY$963*AY995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ995,AZ145/AZ995)-AZ145,0)+(SUM($N145:AY145)+SUM($N1024:AY1024))*AZ$963*AZ995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA995,BA145/BA995)-BA145,0)+(SUM($N145:AZ145)+SUM($N1024:AZ1024))*BA$963*BA995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB995,BB145/BB995)-BB145,0)+(SUM($N145:BA145)+SUM($N1024:BA1024))*BB$963*BB995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC995,BC145/BC995)-BC145,0)+(SUM($N145:BB145)+SUM($N1024:BB1024))*BC$963*BC995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD995,BD145/BD995)-BD145,0)+(SUM($N145:BC145)+SUM($N1024:BC1024))*BD$963*BD995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE995,BE145/BE995)-BE145,0)+(SUM($N145:BD145)+SUM($N1024:BD1024))*BE$963*BE995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF995,BF145/BF995)-BF145,0)+(SUM($N145:BE145)+SUM($N1024:BE1024))*BF$963*BF995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG995,BG145/BG995)-BG145,0)+(SUM($N145:BF145)+SUM($N1024:BF1024))*BG$963*BG995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH995,BH145/BH995)-BH145,0)+(SUM($N145:BG145)+SUM($N1024:BG1024))*BH$963*BH995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI995,BI145/BI995)-BI145,0)+(SUM($N145:BH145)+SUM($N1024:BH1024))*BI$963*BI995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ995,BJ145/BJ995)-BJ145,0)+(SUM($N145:BI145)+SUM($N1024:BI1024))*BJ$963*BJ995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK995,BK145/BK995)-BK145,0)+(SUM($N145:BJ145)+SUM($N1024:BJ1024))*BK$963*BK995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL995,BL145/BL995)-BL145,0)+(SUM($N145:BK145)+SUM($N1024:BK1024))*BL$963*BL995)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM995,BM145/BM995)-BM145,0)+(SUM($N145:BL145)+SUM($N1024:BL1024))*BM$963*BM995)*($F1053=5)","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$963,O996,O146/O996)-O146,0)+(SUM($N146:N146)+SUM($N1025:N1025))*O$963*O996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(P$963,P996,P146/P996)-P146,0)+(SUM($N146:O146)+SUM($N1025:O1025))*P$963*P996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Q$963,Q996,Q146/Q996)-Q146,0)+(SUM($N146:P146)+SUM($N1025:P1025))*Q$963*Q996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(R$963,R996,R146/R996)-R146,0)+(SUM($N146:Q146)+SUM($N1025:Q1025))*R$963*R996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(S$963,S996,S146/S996)-S146,0)+(SUM($N146:R146)+SUM($N1025:R1025))*S$963*S996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(T$963,T996,T146/T996)-T146,0)+(SUM($N146:S146)+SUM($N1025:S1025))*T$963*T996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(U$963,U996,U146/U996)-U146,0)+(SUM($N146:T146)+SUM($N1025:T1025))*U$963*U996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(V$963,V996,V146/V996)-V146,0)+(SUM($N146:U146)+SUM($N1025:U1025))*V$963*V996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(W$963,W996,W146/W996)-W146,0)+(SUM($N146:V146)+SUM($N1025:V1025))*W$963*W996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(X$963,X996,X146/X996)-X146,0)+(SUM($N146:W146)+SUM($N1025:W1025))*X$963*X996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Y$963,Y996,Y146/Y996)-Y146,0)+(SUM($N146:X146)+SUM($N1025:X1025))*Y$963*Y996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Z$963,Z996,Z146/Z996)-Z146,0)+(SUM($N146:Y146)+SUM($N1025:Y1025))*Z$963*Z996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AA$963,AA996,AA146/AA996)-AA146,0)+(SUM($N146:Z146)+SUM($N1025:Z1025))*AA$963*AA996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AB$963,AB996,AB146/AB996)-AB146,0)+(SUM($N146:AA146)+SUM($N1025:AA1025))*AB$963*AB996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AC$963,AC996,AC146/AC996)-AC146,0)+(SUM($N146:AB146)+SUM($N1025:AB1025))*AC$963*AC996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AD$963,AD996,AD146/AD996)-AD146,0)+(SUM($N146:AC146)+SUM($N1025:AC1025))*AD$963*AD996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AE$963,AE996,AE146/AE996)-AE146,0)+(SUM($N146:AD146)+SUM($N1025:AD1025))*AE$963*AE996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AF$963,AF996,AF146/AF996)-AF146,0)+(SUM($N146:AE146)+SUM($N1025:AE1025))*AF$963*AF996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AG$963,AG996,AG146/AG996)-AG146,0)+(SUM($N146:AF146)+SUM($N1025:AF1025))*AG$963*AG996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AH$963,AH996,AH146/AH996)-AH146,0)+(SUM($N146:AG146)+SUM($N1025:AG1025))*AH$963*AH996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AI$963,AI996,AI146/AI996)-AI146,0)+(SUM($N146:AH146)+SUM($N1025:AH1025))*AI$963*AI996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AJ$963,AJ996,AJ146/AJ996)-AJ146,0)+(SUM($N146:AI146)+SUM($N1025:AI1025))*AJ$963*AJ996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AK$963,AK996,AK146/AK996)-AK146,0)+(SUM($N146:AJ146)+SUM($N1025:AJ1025))*AK$963*AK996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AL$963,AL996,AL146/AL996)-AL146,0)+(SUM($N146:AK146)+SUM($N1025:AK1025))*AL$963*AL996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AM$963,AM996,AM146/AM996)-AM146,0)+(SUM($N146:AL146)+SUM($N1025:AL1025))*AM$963*AM996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AN$963,AN996,AN146/AN996)-AN146,0)+(SUM($N146:AM146)+SUM($N1025:AM1025))*AN$963*AN996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AO$963,AO996,AO146/AO996)-AO146,0)+(SUM($N146:AN146)+SUM($N1025:AN1025))*AO$963*AO996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AP$963,AP996,AP146/AP996)-AP146,0)+(SUM($N146:AO146)+SUM($N1025:AO1025))*AP$963*AP996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AQ$963,AQ996,AQ146/AQ996)-AQ146,0)+(SUM($N146:AP146)+SUM($N1025:AP1025))*AQ$963*AQ996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AR$963,AR996,AR146/AR996)-AR146,0)+(SUM($N146:AQ146)+SUM($N1025:AQ1025))*AR$963*AR996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AS$963,AS996,AS146/AS996)-AS146,0)+(SUM($N146:AR146)+SUM($N1025:AR1025))*AS$963*AS996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AT$963,AT996,AT146/AT996)-AT146,0)+(SUM($N146:AS146)+SUM($N1025:AS1025))*AT$963*AT996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AU$963,AU996,AU146/AU996)-AU146,0)+(SUM($N146:AT146)+SUM($N1025:AT1025))*AU$963*AU996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AV$963,AV996,AV146/AV996)-AV146,0)+(SUM($N146:AU146)+SUM($N1025:AU1025))*AV$963*AV996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AW$963,AW996,AW146/AW996)-AW146,0)+(SUM($N146:AV146)+SUM($N1025:AV1025))*AW$963*AW996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AX$963,AX996,AX146/AX996)-AX146,0)+(SUM($N146:AW146)+SUM($N1025:AW1025))*AX$963*AX996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AY$963,AY996,AY146/AY996)-AY146,0)+(SUM($N146:AX146)+SUM($N1025:AX1025))*AY$963*AY996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AZ$963,AZ996,AZ146/AZ996)-AZ146,0)+(SUM($N146:AY146)+SUM($N1025:AY1025))*AZ$963*AZ996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BA$963,BA996,BA146/BA996)-BA146,0)+(SUM($N146:AZ146)+SUM($N1025:AZ1025))*BA$963*BA996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BB$963,BB996,BB146/BB996)-BB146,0)+(SUM($N146:BA146)+SUM($N1025:BA1025))*BB$963*BB996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BC$963,BC996,BC146/BC996)-BC146,0)+(SUM($N146:BB146)+SUM($N1025:BB1025))*BC$963*BC996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BD$963,BD996,BD146/BD996)-BD146,0)+(SUM($N146:BC146)+SUM($N1025:BC1025))*BD$963*BD996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BE$963,BE996,BE146/BE996)-BE146,0)+(SUM($N146:BD146)+SUM($N1025:BD1025))*BE$963*BE996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BF$963,BF996,BF146/BF996)-BF146,0)+(SUM($N146:BE146)+SUM($N1025:BE1025))*BF$963*BF996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BG$963,BG996,BG146/BG996)-BG146,0)+(SUM($N146:BF146)+SUM($N1025:BF1025))*BG$963*BG996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BH$963,BH996,BH146/BH996)-BH146,0)+(SUM($N146:BG146)+SUM($N1025:BG1025))*BH$963*BH996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BI$963,BI996,BI146/BI996)-BI146,0)+(SUM($N146:BH146)+SUM($N1025:BH1025))*BI$963*BI996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BJ$963,BJ996,BJ146/BJ996)-BJ146,0)+(SUM($N146:BI146)+SUM($N1025:BI1025))*BJ$963*BJ996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BK$963,BK996,BK146/BK996)-BK146,0)+(SUM($N146:BJ146)+SUM($N1025:BJ1025))*BK$963*BK996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BL$963,BL996,BL146/BL996)-BL146,0)+(SUM($N146:BK146)+SUM($N1025:BK1025))*BL$963*BL996)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BM$963,BM996,BM146/BM996)-BM146,0)+(SUM($N146:BL146)+SUM($N1025:BL1025))*BM$963*BM996)*($F1054=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1029","v":"Total Debt AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1030:O1054)","v":0},{"$f":"SUM(P1030:P1054)","v":0},{"$f":"SUM(Q1030:Q1054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Equity AFUDC Accrued"]
[null,null,{"$f":"C1058+1","v":1},{"$f":"INDEX(D$64:D$88,$C1059,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1059,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1059:BM1059,$O$12:$BM$12)","v":0},{"$f":"SUM(O1059:BM1059)","v":0},null,null,{"$f":"O1001-O1030","v":0},{"$f":"P1001-P1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1059+1","v":2},{"$f":"INDEX(D$64:D$88,$C1060,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1060:BM1060,$O$12:$BM$12)","v":0},{"$f":"SUM(O1060:BM1060)","v":0},null,null,{"$f":"O1002-O1031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"O1004-O1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1006-O1035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1008-O1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1010-O1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1012-O1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1014-O1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1016-O1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1018-O1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1020-O1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1021-O1050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1022-O1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1023-O1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1024-O1053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1025-O1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1058","v":"Total Equity AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1059:O1083)","v":0},{"$f":"SUM(P1059:P1083)","v":0},{"$f":"SUM(Q1059:Q1083)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Capitalized Interest"]
[null,null,{"$f":"C1087+1","v":1},{"$f":"INDEX(D$64:D$88,$C1088,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1088,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1088:BM1088,$O$12:$BM$12)","v":0},{"$f":"SUM(O1088:BM1088)","v":0},null,null,{"$f":"(IFERROR(-FV(O$967,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1088:N1088))*O$967*O972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1088:O1088))*P$967*P972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1088:P1088))*Q$967*Q972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1088:Q1088))*R$967*R972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1088:R1088))*S$967*S972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1088:S1088))*T$967*T972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1088:T1088))*U$967*U972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1088:U1088))*V$967*V972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1088:V1088))*W$967*W972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1088:W1088))*X$967*X972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1088:X1088))*Y$967*Y972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1088:Y1088))*Z$967*Z972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1088:Z1088))*AA$967*AA972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1088:AA1088))*AB$967*AB972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1088:AB1088))*AC$967*AC972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1088:AC1088))*AD$967*AD972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1088:AD1088))*AE$967*AE972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1088:AE1088))*AF$967*AF972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1088:AF1088))*AG$967*AG972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1088:AG1088))*AH$967*AH972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1088:AH1088))*AI$967*AI972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1088:AI1088))*AJ$967*AJ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1088:AJ1088))*AK$967*AK972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1088:AK1088))*AL$967*AL972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1088:AL1088))*AM$967*AM972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1088:AM1088))*AN$967*AN972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1088:AN1088))*AO$967*AO972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1088:AO1088))*AP$967*AP972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1088:AP1088))*AQ$967*AQ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1088:AQ1088))*AR$967*AR972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1088:AR1088))*AS$967*AS972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1088:AS1088))*AT$967*AT972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1088:AT1088))*AU$967*AU972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1088:AU1088))*AV$967*AV972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1088:AV1088))*AW$967*AW972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1088:AW1088))*AX$967*AX972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1088:AX1088))*AY$967*AY972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1088:AY1088))*AZ$967*AZ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1088:AZ1088))*BA$967*BA972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1088:BA1088))*BB$967*BB972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1088:BB1088))*BC$967*BC972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1088:BC1088))*BD$967*BD972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1088:BD1088))*BE$967*BE972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1088:BE1088))*BF$967*BF972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1088:BF1088))*BG$967*BG972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1088:BG1088))*BH$967*BH972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1088:BH1088))*BI$967*BI972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1088:BI1088))*BJ$967*BJ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1088:BJ1088))*BK$967*BK972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1088:BK1088))*BL$967*BL972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1088:BL1088))*BM$967*BM972)*($F1088=5)","v":0}]
[null,null,{"$f":"C1088+1","v":2},{"$f":"INDEX(D$64:D$88,$C1089,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1089:BM1089,$O$12:$BM$12)","v":0},{"$f":"SUM(O1089:BM1089)","v":0},null,null,{"$f":"(IFERROR(-FV(O$967,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1089:N1089))*O$967*O973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1089:O1089))*P$967*P973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1089:P1089))*Q$967*Q973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1089:Q1089))*R$967*R973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1089:R1089))*S$967*S973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1089:S1089))*T$967*T973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1089:T1089))*U$967*U973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1089:U1089))*V$967*V973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1089:V1089))*W$967*W973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1089:W1089))*X$967*X973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1089:X1089))*Y$967*Y973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1089:Y1089))*Z$967*Z973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1089:Z1089))*AA$967*AA973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1089:AA1089))*AB$967*AB973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1089:AB1089))*AC$967*AC973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1089:AC1089))*AD$967*AD973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1089:AD1089))*AE$967*AE973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1089:AE1089))*AF$967*AF973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1089:AF1089))*AG$967*AG973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1089:AG1089))*AH$967*AH973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1089:AH1089))*AI$967*AI973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1089:AI1089))*AJ$967*AJ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1089:AJ1089))*AK$967*AK973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1089:AK1089))*AL$967*AL973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1089:AL1089))*AM$967*AM973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1089:AM1089))*AN$967*AN973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1089:AN1089))*AO$967*AO973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1089:AO1089))*AP$967*AP973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1089:AP1089))*AQ$967*AQ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1089:AQ1089))*AR$967*AR973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1089:AR1089))*AS$967*AS973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1089:AS1089))*AT$967*AT973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1089:AT1089))*AU$967*AU973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1089:AU1089))*AV$967*AV973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1089:AV1089))*AW$967*AW973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1089:AW1089))*AX$967*AX973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1089:AX1089))*AY$967*AY973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1089:AY1089))*AZ$967*AZ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1089:AZ1089))*BA$967*BA973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1089:BA1089))*BB$967*BB973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1089:BB1089))*BC$967*BC973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1089:BC1089))*BD$967*BD973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1089:BD1089))*BE$967*BE973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1089:BE1089))*BF$967*BF973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1089:BF1089))*BG$967*BG973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1089:BG1089))*BH$967*BH973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1089:BH1089))*BI$967*BI973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1089:BI1089))*BJ$967*BJ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1089:BJ1089))*BK$967*BK973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1089:BK1089))*BL$967*BL973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1089:BL1089))*BM$967*BM973)*($F1089=5)","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1090:N1090))*O$967*O974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1090:O1090))*P$967*P974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1090:P1090))*Q$967*Q974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1090:Q1090))*R$967*R974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1090:R1090))*S$967*S974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1090:S1090))*T$967*T974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1090:T1090))*U$967*U974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1090:U1090))*V$967*V974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1090:V1090))*W$967*W974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1090:W1090))*X$967*X974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1090:X1090))*Y$967*Y974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1090:Y1090))*Z$967*Z974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1090:Z1090))*AA$967*AA974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1090:AA1090))*AB$967*AB974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1090:AB1090))*AC$967*AC974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1090:AC1090))*AD$967*AD974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1090:AD1090))*AE$967*AE974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1090:AE1090))*AF$967*AF974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1090:AF1090))*AG$967*AG974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1090:AG1090))*AH$967*AH974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1090:AH1090))*AI$967*AI974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1090:AI1090))*AJ$967*AJ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1090:AJ1090))*AK$967*AK974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1090:AK1090))*AL$967*AL974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1090:AL1090))*AM$967*AM974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1090:AM1090))*AN$967*AN974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1090:AN1090))*AO$967*AO974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1090:AO1090))*AP$967*AP974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1090:AP1090))*AQ$967*AQ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1090:AQ1090))*AR$967*AR974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1090:AR1090))*AS$967*AS974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1090:AS1090))*AT$967*AT974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1090:AT1090))*AU$967*AU974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1090:AU1090))*AV$967*AV974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1090:AV1090))*AW$967*AW974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1090:AW1090))*AX$967*AX974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1090:AX1090))*AY$967*AY974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1090:AY1090))*AZ$967*AZ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1090:AZ1090))*BA$967*BA974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1090:BA1090))*BB$967*BB974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1090:BB1090))*BC$967*BC974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1090:BC1090))*BD$967*BD974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1090:BD1090))*BE$967*BE974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1090:BE1090))*BF$967*BF974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1090:BF1090))*BG$967*BG974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1090:BG1090))*BH$967*BH974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1090:BH1090))*BI$967*BI974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1090:BI1090))*BJ$967*BJ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1090:BJ1090))*BK$967*BK974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1090:BK1090))*BL$967*BL974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1090:BL1090))*BM$967*BM974)*($F1090=5)","v":0}]
[null,null,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1091:N1091))*O$967*O975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1091:O1091))*P$967*P975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1091:P1091))*Q$967*Q975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1091:Q1091))*R$967*R975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1091:R1091))*S$967*S975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1091:S1091))*T$967*T975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1091:T1091))*U$967*U975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1091:U1091))*V$967*V975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1091:V1091))*W$967*W975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1091:W1091))*X$967*X975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1091:X1091))*Y$967*Y975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1091:Y1091))*Z$967*Z975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1091:Z1091))*AA$967*AA975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1091:AA1091))*AB$967*AB975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1091:AB1091))*AC$967*AC975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1091:AC1091))*AD$967*AD975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1091:AD1091))*AE$967*AE975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1091:AE1091))*AF$967*AF975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1091:AF1091))*AG$967*AG975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1091:AG1091))*AH$967*AH975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1091:AH1091))*AI$967*AI975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1091:AI1091))*AJ$967*AJ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1091:AJ1091))*AK$967*AK975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1091:AK1091))*AL$967*AL975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1091:AL1091))*AM$967*AM975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1091:AM1091))*AN$967*AN975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1091:AN1091))*AO$967*AO975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1091:AO1091))*AP$967*AP975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1091:AP1091))*AQ$967*AQ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1091:AQ1091))*AR$967*AR975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1091:AR1091))*AS$967*AS975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1091:AS1091))*AT$967*AT975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1091:AT1091))*AU$967*AU975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1091:AU1091))*AV$967*AV975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1091:AV1091))*AW$967*AW975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1091:AW1091))*AX$967*AX975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1091:AX1091))*AY$967*AY975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1091:AY1091))*AZ$967*AZ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1091:AZ1091))*BA$967*BA975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1091:BA1091))*BB$967*BB975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1091:BB1091))*BC$967*BC975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1091:BC1091))*BD$967*BD975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1091:BD1091))*BE$967*BE975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1091:BE1091))*BF$967*BF975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1091:BF1091))*BG$967*BG975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1091:BG1091))*BH$967*BH975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1091:BH1091))*BI$967*BI975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1091:BI1091))*BJ$967*BJ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1091:BJ1091))*BK$967*BK975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1091:BK1091))*BL$967*BL975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1091:BL1091))*BM$967*BM975)*($F1091=5)","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1092:N1092))*O$967*O976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1092:O1092))*P$967*P976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1092:P1092))*Q$967*Q976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1092:Q1092))*R$967*R976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1092:R1092))*S$967*S976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1092:S1092))*T$967*T976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1092:T1092))*U$967*U976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1092:U1092))*V$967*V976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1092:V1092))*W$967*W976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1092:W1092))*X$967*X976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1092:X1092))*Y$967*Y976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1092:Y1092))*Z$967*Z976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1092:Z1092))*AA$967*AA976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1092:AA1092))*AB$967*AB976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1092:AB1092))*AC$967*AC976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1092:AC1092))*AD$967*AD976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1092:AD1092))*AE$967*AE976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1092:AE1092))*AF$967*AF976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1092:AF1092))*AG$967*AG976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1092:AG1092))*AH$967*AH976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1092:AH1092))*AI$967*AI976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1092:AI1092))*AJ$967*AJ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1092:AJ1092))*AK$967*AK976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1092:AK1092))*AL$967*AL976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1092:AL1092))*AM$967*AM976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1092:AM1092))*AN$967*AN976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1092:AN1092))*AO$967*AO976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1092:AO1092))*AP$967*AP976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1092:AP1092))*AQ$967*AQ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1092:AQ1092))*AR$967*AR976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1092:AR1092))*AS$967*AS976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1092:AS1092))*AT$967*AT976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1092:AT1092))*AU$967*AU976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1092:AU1092))*AV$967*AV976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1092:AV1092))*AW$967*AW976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1092:AW1092))*AX$967*AX976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1092:AX1092))*AY$967*AY976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1092:AY1092))*AZ$967*AZ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1092:AZ1092))*BA$967*BA976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1092:BA1092))*BB$967*BB976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1092:BB1092))*BC$967*BC976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1092:BC1092))*BD$967*BD976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1092:BD1092))*BE$967*BE976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1092:BE1092))*BF$967*BF976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1092:BF1092))*BG$967*BG976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1092:BG1092))*BH$967*BH976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1092:BH1092))*BI$967*BI976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1092:BI1092))*BJ$967*BJ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1092:BJ1092))*BK$967*BK976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1092:BK1092))*BL$967*BL976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1092:BL1092))*BM$967*BM976)*($F1092=5)","v":0}]
[null,null,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1093:N1093))*O$967*O977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1093:O1093))*P$967*P977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1093:P1093))*Q$967*Q977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1093:Q1093))*R$967*R977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1093:R1093))*S$967*S977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1093:S1093))*T$967*T977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1093:T1093))*U$967*U977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1093:U1093))*V$967*V977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1093:V1093))*W$967*W977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1093:W1093))*X$967*X977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1093:X1093))*Y$967*Y977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1093:Y1093))*Z$967*Z977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1093:Z1093))*AA$967*AA977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1093:AA1093))*AB$967*AB977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1093:AB1093))*AC$967*AC977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1093:AC1093))*AD$967*AD977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1093:AD1093))*AE$967*AE977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1093:AE1093))*AF$967*AF977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1093:AF1093))*AG$967*AG977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1093:AG1093))*AH$967*AH977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1093:AH1093))*AI$967*AI977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1093:AI1093))*AJ$967*AJ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1093:AJ1093))*AK$967*AK977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1093:AK1093))*AL$967*AL977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1093:AL1093))*AM$967*AM977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1093:AM1093))*AN$967*AN977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1093:AN1093))*AO$967*AO977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1093:AO1093))*AP$967*AP977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1093:AP1093))*AQ$967*AQ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1093:AQ1093))*AR$967*AR977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1093:AR1093))*AS$967*AS977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1093:AS1093))*AT$967*AT977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1093:AT1093))*AU$967*AU977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1093:AU1093))*AV$967*AV977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1093:AV1093))*AW$967*AW977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1093:AW1093))*AX$967*AX977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1093:AX1093))*AY$967*AY977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1093:AY1093))*AZ$967*AZ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1093:AZ1093))*BA$967*BA977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1093:BA1093))*BB$967*BB977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1093:BB1093))*BC$967*BC977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1093:BC1093))*BD$967*BD977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1093:BD1093))*BE$967*BE977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1093:BE1093))*BF$967*BF977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1093:BF1093))*BG$967*BG977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1093:BG1093))*BH$967*BH977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1093:BH1093))*BI$967*BI977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1093:BI1093))*BJ$967*BJ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1093:BJ1093))*BK$967*BK977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1093:BK1093))*BL$967*BL977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1093:BL1093))*BM$967*BM977)*($F1093=5)","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1094:N1094))*O$967*O978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1094:O1094))*P$967*P978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1094:P1094))*Q$967*Q978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1094:Q1094))*R$967*R978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1094:R1094))*S$967*S978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1094:S1094))*T$967*T978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1094:T1094))*U$967*U978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1094:U1094))*V$967*V978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1094:V1094))*W$967*W978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1094:W1094))*X$967*X978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1094:X1094))*Y$967*Y978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1094:Y1094))*Z$967*Z978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1094:Z1094))*AA$967*AA978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1094:AA1094))*AB$967*AB978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1094:AB1094))*AC$967*AC978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1094:AC1094))*AD$967*AD978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1094:AD1094))*AE$967*AE978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1094:AE1094))*AF$967*AF978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1094:AF1094))*AG$967*AG978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1094:AG1094))*AH$967*AH978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1094:AH1094))*AI$967*AI978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1094:AI1094))*AJ$967*AJ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1094:AJ1094))*AK$967*AK978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1094:AK1094))*AL$967*AL978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1094:AL1094))*AM$967*AM978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1094:AM1094))*AN$967*AN978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1094:AN1094))*AO$967*AO978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1094:AO1094))*AP$967*AP978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1094:AP1094))*AQ$967*AQ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1094:AQ1094))*AR$967*AR978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1094:AR1094))*AS$967*AS978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1094:AS1094))*AT$967*AT978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1094:AT1094))*AU$967*AU978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1094:AU1094))*AV$967*AV978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1094:AV1094))*AW$967*AW978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1094:AW1094))*AX$967*AX978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1094:AX1094))*AY$967*AY978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1094:AY1094))*AZ$967*AZ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1094:AZ1094))*BA$967*BA978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1094:BA1094))*BB$967*BB978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1094:BB1094))*BC$967*BC978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1094:BC1094))*BD$967*BD978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1094:BD1094))*BE$967*BE978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1094:BE1094))*BF$967*BF978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1094:BF1094))*BG$967*BG978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1094:BG1094))*BH$967*BH978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1094:BH1094))*BI$967*BI978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1094:BI1094))*BJ$967*BJ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1094:BJ1094))*BK$967*BK978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1094:BK1094))*BL$967*BL978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1094:BL1094))*BM$967*BM978)*($F1094=5)","v":0}]
[null,null,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1095:N1095))*O$967*O979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1095:O1095))*P$967*P979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1095:P1095))*Q$967*Q979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1095:Q1095))*R$967*R979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1095:R1095))*S$967*S979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1095:S1095))*T$967*T979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1095:T1095))*U$967*U979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1095:U1095))*V$967*V979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1095:V1095))*W$967*W979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1095:W1095))*X$967*X979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1095:X1095))*Y$967*Y979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1095:Y1095))*Z$967*Z979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1095:Z1095))*AA$967*AA979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1095:AA1095))*AB$967*AB979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1095:AB1095))*AC$967*AC979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1095:AC1095))*AD$967*AD979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1095:AD1095))*AE$967*AE979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1095:AE1095))*AF$967*AF979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1095:AF1095))*AG$967*AG979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1095:AG1095))*AH$967*AH979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1095:AH1095))*AI$967*AI979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1095:AI1095))*AJ$967*AJ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1095:AJ1095))*AK$967*AK979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1095:AK1095))*AL$967*AL979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1095:AL1095))*AM$967*AM979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1095:AM1095))*AN$967*AN979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1095:AN1095))*AO$967*AO979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1095:AO1095))*AP$967*AP979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1095:AP1095))*AQ$967*AQ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1095:AQ1095))*AR$967*AR979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1095:AR1095))*AS$967*AS979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1095:AS1095))*AT$967*AT979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1095:AT1095))*AU$967*AU979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1095:AU1095))*AV$967*AV979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1095:AV1095))*AW$967*AW979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1095:AW1095))*AX$967*AX979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1095:AX1095))*AY$967*AY979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1095:AY1095))*AZ$967*AZ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1095:AZ1095))*BA$967*BA979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1095:BA1095))*BB$967*BB979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1095:BB1095))*BC$967*BC979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1095:BC1095))*BD$967*BD979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1095:BD1095))*BE$967*BE979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1095:BE1095))*BF$967*BF979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1095:BF1095))*BG$967*BG979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1095:BG1095))*BH$967*BH979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1095:BH1095))*BI$967*BI979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1095:BI1095))*BJ$967*BJ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1095:BJ1095))*BK$967*BK979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1095:BK1095))*BL$967*BL979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1095:BL1095))*BM$967*BM979)*($F1095=5)","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1096:N1096))*O$967*O980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1096:O1096))*P$967*P980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1096:P1096))*Q$967*Q980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1096:Q1096))*R$967*R980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1096:R1096))*S$967*S980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1096:S1096))*T$967*T980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1096:T1096))*U$967*U980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1096:U1096))*V$967*V980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1096:V1096))*W$967*W980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1096:W1096))*X$967*X980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1096:X1096))*Y$967*Y980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1096:Y1096))*Z$967*Z980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1096:Z1096))*AA$967*AA980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1096:AA1096))*AB$967*AB980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1096:AB1096))*AC$967*AC980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1096:AC1096))*AD$967*AD980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1096:AD1096))*AE$967*AE980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1096:AE1096))*AF$967*AF980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1096:AF1096))*AG$967*AG980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1096:AG1096))*AH$967*AH980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1096:AH1096))*AI$967*AI980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1096:AI1096))*AJ$967*AJ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1096:AJ1096))*AK$967*AK980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1096:AK1096))*AL$967*AL980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1096:AL1096))*AM$967*AM980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1096:AM1096))*AN$967*AN980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1096:AN1096))*AO$967*AO980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1096:AO1096))*AP$967*AP980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1096:AP1096))*AQ$967*AQ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1096:AQ1096))*AR$967*AR980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1096:AR1096))*AS$967*AS980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1096:AS1096))*AT$967*AT980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1096:AT1096))*AU$967*AU980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1096:AU1096))*AV$967*AV980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1096:AV1096))*AW$967*AW980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1096:AW1096))*AX$967*AX980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1096:AX1096))*AY$967*AY980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1096:AY1096))*AZ$967*AZ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1096:AZ1096))*BA$967*BA980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1096:BA1096))*BB$967*BB980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1096:BB1096))*BC$967*BC980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1096:BC1096))*BD$967*BD980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1096:BD1096))*BE$967*BE980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1096:BE1096))*BF$967*BF980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1096:BF1096))*BG$967*BG980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1096:BG1096))*BH$967*BH980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1096:BH1096))*BI$967*BI980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1096:BI1096))*BJ$967*BJ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1096:BJ1096))*BK$967*BK980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1096:BK1096))*BL$967*BL980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1096:BL1096))*BM$967*BM980)*($F1096=5)","v":0}]
[null,null,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1097:N1097))*O$967*O981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1097:O1097))*P$967*P981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1097:P1097))*Q$967*Q981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1097:Q1097))*R$967*R981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1097:R1097))*S$967*S981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1097:S1097))*T$967*T981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1097:T1097))*U$967*U981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1097:U1097))*V$967*V981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1097:V1097))*W$967*W981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1097:W1097))*X$967*X981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1097:X1097))*Y$967*Y981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1097:Y1097))*Z$967*Z981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1097:Z1097))*AA$967*AA981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1097:AA1097))*AB$967*AB981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1097:AB1097))*AC$967*AC981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1097:AC1097))*AD$967*AD981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1097:AD1097))*AE$967*AE981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1097:AE1097))*AF$967*AF981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1097:AF1097))*AG$967*AG981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1097:AG1097))*AH$967*AH981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1097:AH1097))*AI$967*AI981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1097:AI1097))*AJ$967*AJ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1097:AJ1097))*AK$967*AK981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1097:AK1097))*AL$967*AL981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1097:AL1097))*AM$967*AM981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1097:AM1097))*AN$967*AN981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1097:AN1097))*AO$967*AO981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1097:AO1097))*AP$967*AP981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1097:AP1097))*AQ$967*AQ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1097:AQ1097))*AR$967*AR981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1097:AR1097))*AS$967*AS981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1097:AS1097))*AT$967*AT981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1097:AT1097))*AU$967*AU981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1097:AU1097))*AV$967*AV981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1097:AV1097))*AW$967*AW981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1097:AW1097))*AX$967*AX981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1097:AX1097))*AY$967*AY981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1097:AY1097))*AZ$967*AZ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1097:AZ1097))*BA$967*BA981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1097:BA1097))*BB$967*BB981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1097:BB1097))*BC$967*BC981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1097:BC1097))*BD$967*BD981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1097:BD1097))*BE$967*BE981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1097:BE1097))*BF$967*BF981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1097:BF1097))*BG$967*BG981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1097:BG1097))*BH$967*BH981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1097:BH1097))*BI$967*BI981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1097:BI1097))*BJ$967*BJ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1097:BJ1097))*BK$967*BK981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1097:BK1097))*BL$967*BL981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1097:BL1097))*BM$967*BM981)*($F1097=5)","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1098:N1098))*O$967*O982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1098:O1098))*P$967*P982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1098:P1098))*Q$967*Q982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1098:Q1098))*R$967*R982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1098:R1098))*S$967*S982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1098:S1098))*T$967*T982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1098:T1098))*U$967*U982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1098:U1098))*V$967*V982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1098:V1098))*W$967*W982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1098:W1098))*X$967*X982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1098:X1098))*Y$967*Y982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1098:Y1098))*Z$967*Z982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1098:Z1098))*AA$967*AA982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1098:AA1098))*AB$967*AB982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1098:AB1098))*AC$967*AC982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1098:AC1098))*AD$967*AD982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1098:AD1098))*AE$967*AE982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1098:AE1098))*AF$967*AF982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1098:AF1098))*AG$967*AG982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1098:AG1098))*AH$967*AH982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1098:AH1098))*AI$967*AI982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1098:AI1098))*AJ$967*AJ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1098:AJ1098))*AK$967*AK982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1098:AK1098))*AL$967*AL982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1098:AL1098))*AM$967*AM982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1098:AM1098))*AN$967*AN982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1098:AN1098))*AO$967*AO982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1098:AO1098))*AP$967*AP982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1098:AP1098))*AQ$967*AQ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1098:AQ1098))*AR$967*AR982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1098:AR1098))*AS$967*AS982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1098:AS1098))*AT$967*AT982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1098:AT1098))*AU$967*AU982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1098:AU1098))*AV$967*AV982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1098:AV1098))*AW$967*AW982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1098:AW1098))*AX$967*AX982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1098:AX1098))*AY$967*AY982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1098:AY1098))*AZ$967*AZ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1098:AZ1098))*BA$967*BA982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1098:BA1098))*BB$967*BB982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1098:BB1098))*BC$967*BC982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1098:BC1098))*BD$967*BD982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1098:BD1098))*BE$967*BE982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1098:BE1098))*BF$967*BF982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1098:BF1098))*BG$967*BG982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1098:BG1098))*BH$967*BH982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1098:BH1098))*BI$967*BI982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1098:BI1098))*BJ$967*BJ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1098:BJ1098))*BK$967*BK982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1098:BK1098))*BL$967*BL982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1098:BL1098))*BM$967*BM982)*($F1098=5)","v":0}]
[null,null,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1099:N1099))*O$967*O983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1099:O1099))*P$967*P983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1099:P1099))*Q$967*Q983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1099:Q1099))*R$967*R983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1099:R1099))*S$967*S983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1099:S1099))*T$967*T983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1099:T1099))*U$967*U983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1099:U1099))*V$967*V983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1099:V1099))*W$967*W983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1099:W1099))*X$967*X983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1099:X1099))*Y$967*Y983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1099:Y1099))*Z$967*Z983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1099:Z1099))*AA$967*AA983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1099:AA1099))*AB$967*AB983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1099:AB1099))*AC$967*AC983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1099:AC1099))*AD$967*AD983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1099:AD1099))*AE$967*AE983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1099:AE1099))*AF$967*AF983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1099:AF1099))*AG$967*AG983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1099:AG1099))*AH$967*AH983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1099:AH1099))*AI$967*AI983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1099:AI1099))*AJ$967*AJ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1099:AJ1099))*AK$967*AK983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1099:AK1099))*AL$967*AL983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1099:AL1099))*AM$967*AM983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1099:AM1099))*AN$967*AN983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1099:AN1099))*AO$967*AO983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1099:AO1099))*AP$967*AP983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1099:AP1099))*AQ$967*AQ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1099:AQ1099))*AR$967*AR983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1099:AR1099))*AS$967*AS983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1099:AS1099))*AT$967*AT983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1099:AT1099))*AU$967*AU983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1099:AU1099))*AV$967*AV983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1099:AV1099))*AW$967*AW983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1099:AW1099))*AX$967*AX983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1099:AX1099))*AY$967*AY983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1099:AY1099))*AZ$967*AZ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1099:AZ1099))*BA$967*BA983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1099:BA1099))*BB$967*BB983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1099:BB1099))*BC$967*BC983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1099:BC1099))*BD$967*BD983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1099:BD1099))*BE$967*BE983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1099:BE1099))*BF$967*BF983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1099:BF1099))*BG$967*BG983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1099:BG1099))*BH$967*BH983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1099:BH1099))*BI$967*BI983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1099:BI1099))*BJ$967*BJ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1099:BJ1099))*BK$967*BK983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1099:BK1099))*BL$967*BL983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1099:BL1099))*BM$967*BM983)*($F1099=5)","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1100:N1100))*O$967*O984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1100:O1100))*P$967*P984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1100:P1100))*Q$967*Q984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1100:Q1100))*R$967*R984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1100:R1100))*S$967*S984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1100:S1100))*T$967*T984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1100:T1100))*U$967*U984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1100:U1100))*V$967*V984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1100:V1100))*W$967*W984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1100:W1100))*X$967*X984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1100:X1100))*Y$967*Y984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1100:Y1100))*Z$967*Z984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1100:Z1100))*AA$967*AA984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1100:AA1100))*AB$967*AB984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1100:AB1100))*AC$967*AC984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1100:AC1100))*AD$967*AD984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1100:AD1100))*AE$967*AE984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1100:AE1100))*AF$967*AF984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1100:AF1100))*AG$967*AG984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1100:AG1100))*AH$967*AH984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1100:AH1100))*AI$967*AI984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1100:AI1100))*AJ$967*AJ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1100:AJ1100))*AK$967*AK984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1100:AK1100))*AL$967*AL984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1100:AL1100))*AM$967*AM984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1100:AM1100))*AN$967*AN984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1100:AN1100))*AO$967*AO984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1100:AO1100))*AP$967*AP984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1100:AP1100))*AQ$967*AQ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1100:AQ1100))*AR$967*AR984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1100:AR1100))*AS$967*AS984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1100:AS1100))*AT$967*AT984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1100:AT1100))*AU$967*AU984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1100:AU1100))*AV$967*AV984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1100:AV1100))*AW$967*AW984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1100:AW1100))*AX$967*AX984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1100:AX1100))*AY$967*AY984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1100:AY1100))*AZ$967*AZ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1100:AZ1100))*BA$967*BA984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1100:BA1100))*BB$967*BB984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1100:BB1100))*BC$967*BC984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1100:BC1100))*BD$967*BD984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1100:BD1100))*BE$967*BE984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1100:BE1100))*BF$967*BF984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1100:BF1100))*BG$967*BG984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1100:BG1100))*BH$967*BH984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1100:BH1100))*BI$967*BI984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1100:BI1100))*BJ$967*BJ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1100:BJ1100))*BK$967*BK984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1100:BK1100))*BL$967*BL984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1100:BL1100))*BM$967*BM984)*($F1100=5)","v":0}]
[null,null,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1101:N1101))*O$967*O985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1101:O1101))*P$967*P985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1101:P1101))*Q$967*Q985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1101:Q1101))*R$967*R985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1101:R1101))*S$967*S985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1101:S1101))*T$967*T985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1101:T1101))*U$967*U985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1101:U1101))*V$967*V985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1101:V1101))*W$967*W985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1101:W1101))*X$967*X985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1101:X1101))*Y$967*Y985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1101:Y1101))*Z$967*Z985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1101:Z1101))*AA$967*AA985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1101:AA1101))*AB$967*AB985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1101:AB1101))*AC$967*AC985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1101:AC1101))*AD$967*AD985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1101:AD1101))*AE$967*AE985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1101:AE1101))*AF$967*AF985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1101:AF1101))*AG$967*AG985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1101:AG1101))*AH$967*AH985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1101:AH1101))*AI$967*AI985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1101:AI1101))*AJ$967*AJ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1101:AJ1101))*AK$967*AK985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1101:AK1101))*AL$967*AL985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1101:AL1101))*AM$967*AM985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1101:AM1101))*AN$967*AN985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1101:AN1101))*AO$967*AO985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1101:AO1101))*AP$967*AP985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1101:AP1101))*AQ$967*AQ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1101:AQ1101))*AR$967*AR985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1101:AR1101))*AS$967*AS985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1101:AS1101))*AT$967*AT985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1101:AT1101))*AU$967*AU985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1101:AU1101))*AV$967*AV985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1101:AV1101))*AW$967*AW985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1101:AW1101))*AX$967*AX985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1101:AX1101))*AY$967*AY985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1101:AY1101))*AZ$967*AZ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1101:AZ1101))*BA$967*BA985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1101:BA1101))*BB$967*BB985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1101:BB1101))*BC$967*BC985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1101:BC1101))*BD$967*BD985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1101:BD1101))*BE$967*BE985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1101:BE1101))*BF$967*BF985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1101:BF1101))*BG$967*BG985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1101:BG1101))*BH$967*BH985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1101:BH1101))*BI$967*BI985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1101:BI1101))*BJ$967*BJ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1101:BJ1101))*BK$967*BK985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1101:BK1101))*BL$967*BL985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1101:BL1101))*BM$967*BM985)*($F1101=5)","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1102:N1102))*O$967*O986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1102:O1102))*P$967*P986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1102:P1102))*Q$967*Q986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1102:Q1102))*R$967*R986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1102:R1102))*S$967*S986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1102:S1102))*T$967*T986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1102:T1102))*U$967*U986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1102:U1102))*V$967*V986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1102:V1102))*W$967*W986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1102:W1102))*X$967*X986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1102:X1102))*Y$967*Y986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1102:Y1102))*Z$967*Z986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1102:Z1102))*AA$967*AA986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1102:AA1102))*AB$967*AB986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1102:AB1102))*AC$967*AC986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1102:AC1102))*AD$967*AD986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1102:AD1102))*AE$967*AE986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1102:AE1102))*AF$967*AF986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1102:AF1102))*AG$967*AG986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1102:AG1102))*AH$967*AH986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1102:AH1102))*AI$967*AI986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1102:AI1102))*AJ$967*AJ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1102:AJ1102))*AK$967*AK986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1102:AK1102))*AL$967*AL986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1102:AL1102))*AM$967*AM986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1102:AM1102))*AN$967*AN986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1102:AN1102))*AO$967*AO986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1102:AO1102))*AP$967*AP986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1102:AP1102))*AQ$967*AQ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1102:AQ1102))*AR$967*AR986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1102:AR1102))*AS$967*AS986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1102:AS1102))*AT$967*AT986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1102:AT1102))*AU$967*AU986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1102:AU1102))*AV$967*AV986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1102:AV1102))*AW$967*AW986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1102:AW1102))*AX$967*AX986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1102:AX1102))*AY$967*AY986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1102:AY1102))*AZ$967*AZ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1102:AZ1102))*BA$967*BA986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1102:BA1102))*BB$967*BB986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1102:BB1102))*BC$967*BC986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1102:BC1102))*BD$967*BD986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1102:BD1102))*BE$967*BE986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1102:BE1102))*BF$967*BF986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1102:BF1102))*BG$967*BG986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1102:BG1102))*BH$967*BH986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1102:BH1102))*BI$967*BI986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1102:BI1102))*BJ$967*BJ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1102:BJ1102))*BK$967*BK986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1102:BK1102))*BL$967*BL986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1102:BL1102))*BM$967*BM986)*($F1102=5)","v":0}]
[null,null,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1103:N1103))*O$967*O987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1103:O1103))*P$967*P987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1103:P1103))*Q$967*Q987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1103:Q1103))*R$967*R987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1103:R1103))*S$967*S987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1103:S1103))*T$967*T987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1103:T1103))*U$967*U987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1103:U1103))*V$967*V987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1103:V1103))*W$967*W987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1103:W1103))*X$967*X987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1103:X1103))*Y$967*Y987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1103:Y1103))*Z$967*Z987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1103:Z1103))*AA$967*AA987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1103:AA1103))*AB$967*AB987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1103:AB1103))*AC$967*AC987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1103:AC1103))*AD$967*AD987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1103:AD1103))*AE$967*AE987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1103:AE1103))*AF$967*AF987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1103:AF1103))*AG$967*AG987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1103:AG1103))*AH$967*AH987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1103:AH1103))*AI$967*AI987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1103:AI1103))*AJ$967*AJ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1103:AJ1103))*AK$967*AK987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1103:AK1103))*AL$967*AL987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1103:AL1103))*AM$967*AM987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1103:AM1103))*AN$967*AN987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1103:AN1103))*AO$967*AO987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1103:AO1103))*AP$967*AP987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1103:AP1103))*AQ$967*AQ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1103:AQ1103))*AR$967*AR987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1103:AR1103))*AS$967*AS987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1103:AS1103))*AT$967*AT987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1103:AT1103))*AU$967*AU987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1103:AU1103))*AV$967*AV987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1103:AV1103))*AW$967*AW987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1103:AW1103))*AX$967*AX987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1103:AX1103))*AY$967*AY987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1103:AY1103))*AZ$967*AZ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1103:AZ1103))*BA$967*BA987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1103:BA1103))*BB$967*BB987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1103:BB1103))*BC$967*BC987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1103:BC1103))*BD$967*BD987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1103:BD1103))*BE$967*BE987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1103:BE1103))*BF$967*BF987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1103:BF1103))*BG$967*BG987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1103:BG1103))*BH$967*BH987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1103:BH1103))*BI$967*BI987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1103:BI1103))*BJ$967*BJ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1103:BJ1103))*BK$967*BK987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1103:BK1103))*BL$967*BL987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1103:BL1103))*BM$967*BM987)*($F1103=5)","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1104:N1104))*O$967*O988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1104:O1104))*P$967*P988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1104:P1104))*Q$967*Q988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1104:Q1104))*R$967*R988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1104:R1104))*S$967*S988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1104:S1104))*T$967*T988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1104:T1104))*U$967*U988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1104:U1104))*V$967*V988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1104:V1104))*W$967*W988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1104:W1104))*X$967*X988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1104:X1104))*Y$967*Y988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1104:Y1104))*Z$967*Z988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1104:Z1104))*AA$967*AA988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1104:AA1104))*AB$967*AB988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1104:AB1104))*AC$967*AC988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1104:AC1104))*AD$967*AD988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1104:AD1104))*AE$967*AE988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1104:AE1104))*AF$967*AF988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1104:AF1104))*AG$967*AG988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1104:AG1104))*AH$967*AH988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1104:AH1104))*AI$967*AI988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1104:AI1104))*AJ$967*AJ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1104:AJ1104))*AK$967*AK988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1104:AK1104))*AL$967*AL988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1104:AL1104))*AM$967*AM988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1104:AM1104))*AN$967*AN988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1104:AN1104))*AO$967*AO988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1104:AO1104))*AP$967*AP988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1104:AP1104))*AQ$967*AQ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1104:AQ1104))*AR$967*AR988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1104:AR1104))*AS$967*AS988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1104:AS1104))*AT$967*AT988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1104:AT1104))*AU$967*AU988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1104:AU1104))*AV$967*AV988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1104:AV1104))*AW$967*AW988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1104:AW1104))*AX$967*AX988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1104:AX1104))*AY$967*AY988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1104:AY1104))*AZ$967*AZ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1104:AZ1104))*BA$967*BA988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1104:BA1104))*BB$967*BB988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1104:BB1104))*BC$967*BC988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1104:BC1104))*BD$967*BD988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1104:BD1104))*BE$967*BE988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1104:BE1104))*BF$967*BF988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1104:BF1104))*BG$967*BG988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1104:BG1104))*BH$967*BH988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1104:BH1104))*BI$967*BI988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1104:BI1104))*BJ$967*BJ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1104:BJ1104))*BK$967*BK988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1104:BK1104))*BL$967*BL988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1104:BL1104))*BM$967*BM988)*($F1104=5)","v":0}]
[null,null,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1105:N1105))*O$967*O989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1105:O1105))*P$967*P989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1105:P1105))*Q$967*Q989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1105:Q1105))*R$967*R989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1105:R1105))*S$967*S989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1105:S1105))*T$967*T989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1105:T1105))*U$967*U989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1105:U1105))*V$967*V989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1105:V1105))*W$967*W989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1105:W1105))*X$967*X989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1105:X1105))*Y$967*Y989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1105:Y1105))*Z$967*Z989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1105:Z1105))*AA$967*AA989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1105:AA1105))*AB$967*AB989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1105:AB1105))*AC$967*AC989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1105:AC1105))*AD$967*AD989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1105:AD1105))*AE$967*AE989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1105:AE1105))*AF$967*AF989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1105:AF1105))*AG$967*AG989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1105:AG1105))*AH$967*AH989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1105:AH1105))*AI$967*AI989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1105:AI1105))*AJ$967*AJ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1105:AJ1105))*AK$967*AK989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1105:AK1105))*AL$967*AL989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1105:AL1105))*AM$967*AM989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1105:AM1105))*AN$967*AN989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1105:AN1105))*AO$967*AO989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1105:AO1105))*AP$967*AP989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1105:AP1105))*AQ$967*AQ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1105:AQ1105))*AR$967*AR989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1105:AR1105))*AS$967*AS989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1105:AS1105))*AT$967*AT989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1105:AT1105))*AU$967*AU989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1105:AU1105))*AV$967*AV989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1105:AV1105))*AW$967*AW989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1105:AW1105))*AX$967*AX989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1105:AX1105))*AY$967*AY989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1105:AY1105))*AZ$967*AZ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1105:AZ1105))*BA$967*BA989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1105:BA1105))*BB$967*BB989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1105:BB1105))*BC$967*BC989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1105:BC1105))*BD$967*BD989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1105:BD1105))*BE$967*BE989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1105:BE1105))*BF$967*BF989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1105:BF1105))*BG$967*BG989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1105:BG1105))*BH$967*BH989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1105:BH1105))*BI$967*BI989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1105:BI1105))*BJ$967*BJ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1105:BJ1105))*BK$967*BK989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1105:BK1105))*BL$967*BL989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1105:BL1105))*BM$967*BM989)*($F1105=5)","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1106:N1106))*O$967*O990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1106:O1106))*P$967*P990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1106:P1106))*Q$967*Q990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1106:Q1106))*R$967*R990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1106:R1106))*S$967*S990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1106:S1106))*T$967*T990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1106:T1106))*U$967*U990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1106:U1106))*V$967*V990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1106:V1106))*W$967*W990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1106:W1106))*X$967*X990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1106:X1106))*Y$967*Y990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1106:Y1106))*Z$967*Z990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1106:Z1106))*AA$967*AA990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1106:AA1106))*AB$967*AB990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1106:AB1106))*AC$967*AC990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1106:AC1106))*AD$967*AD990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1106:AD1106))*AE$967*AE990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1106:AE1106))*AF$967*AF990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1106:AF1106))*AG$967*AG990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1106:AG1106))*AH$967*AH990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1106:AH1106))*AI$967*AI990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1106:AI1106))*AJ$967*AJ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1106:AJ1106))*AK$967*AK990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1106:AK1106))*AL$967*AL990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1106:AL1106))*AM$967*AM990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1106:AM1106))*AN$967*AN990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1106:AN1106))*AO$967*AO990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1106:AO1106))*AP$967*AP990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1106:AP1106))*AQ$967*AQ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1106:AQ1106))*AR$967*AR990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1106:AR1106))*AS$967*AS990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1106:AS1106))*AT$967*AT990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1106:AT1106))*AU$967*AU990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1106:AU1106))*AV$967*AV990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1106:AV1106))*AW$967*AW990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1106:AW1106))*AX$967*AX990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1106:AX1106))*AY$967*AY990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1106:AY1106))*AZ$967*AZ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1106:AZ1106))*BA$967*BA990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1106:BA1106))*BB$967*BB990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1106:BB1106))*BC$967*BC990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1106:BC1106))*BD$967*BD990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1106:BD1106))*BE$967*BE990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1106:BE1106))*BF$967*BF990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1106:BF1106))*BG$967*BG990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1106:BG1106))*BH$967*BH990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1106:BH1106))*BI$967*BI990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1106:BI1106))*BJ$967*BJ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1106:BJ1106))*BK$967*BK990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1106:BK1106))*BL$967*BL990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1106:BL1106))*BM$967*BM990)*($F1106=5)","v":0}]
[null,null,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1107:N1107))*O$967*O991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1107:O1107))*P$967*P991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1107:P1107))*Q$967*Q991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1107:Q1107))*R$967*R991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1107:R1107))*S$967*S991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1107:S1107))*T$967*T991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1107:T1107))*U$967*U991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1107:U1107))*V$967*V991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1107:V1107))*W$967*W991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1107:W1107))*X$967*X991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1107:X1107))*Y$967*Y991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1107:Y1107))*Z$967*Z991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1107:Z1107))*AA$967*AA991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1107:AA1107))*AB$967*AB991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1107:AB1107))*AC$967*AC991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1107:AC1107))*AD$967*AD991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1107:AD1107))*AE$967*AE991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1107:AE1107))*AF$967*AF991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1107:AF1107))*AG$967*AG991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1107:AG1107))*AH$967*AH991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1107:AH1107))*AI$967*AI991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1107:AI1107))*AJ$967*AJ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1107:AJ1107))*AK$967*AK991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1107:AK1107))*AL$967*AL991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1107:AL1107))*AM$967*AM991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1107:AM1107))*AN$967*AN991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1107:AN1107))*AO$967*AO991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1107:AO1107))*AP$967*AP991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1107:AP1107))*AQ$967*AQ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1107:AQ1107))*AR$967*AR991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1107:AR1107))*AS$967*AS991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1107:AS1107))*AT$967*AT991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1107:AT1107))*AU$967*AU991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1107:AU1107))*AV$967*AV991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1107:AV1107))*AW$967*AW991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1107:AW1107))*AX$967*AX991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1107:AX1107))*AY$967*AY991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1107:AY1107))*AZ$967*AZ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1107:AZ1107))*BA$967*BA991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1107:BA1107))*BB$967*BB991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1107:BB1107))*BC$967*BC991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1107:BC1107))*BD$967*BD991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1107:BD1107))*BE$967*BE991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1107:BE1107))*BF$967*BF991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1107:BF1107))*BG$967*BG991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1107:BG1107))*BH$967*BH991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1107:BH1107))*BI$967*BI991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1107:BI1107))*BJ$967*BJ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1107:BJ1107))*BK$967*BK991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1107:BK1107))*BL$967*BL991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1107:BL1107))*BM$967*BM991)*($F1107=5)","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O992,O142/O992)-O142,0)+(SUM($N142:N142)+SUM($N1108:N1108))*O$967*O992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P992,P142/P992)-P142,0)+(SUM($N142:O142)+SUM($N1108:O1108))*P$967*P992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q992,Q142/Q992)-Q142,0)+(SUM($N142:P142)+SUM($N1108:P1108))*Q$967*Q992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R992,R142/R992)-R142,0)+(SUM($N142:Q142)+SUM($N1108:Q1108))*R$967*R992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S992,S142/S992)-S142,0)+(SUM($N142:R142)+SUM($N1108:R1108))*S$967*S992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T992,T142/T992)-T142,0)+(SUM($N142:S142)+SUM($N1108:S1108))*T$967*T992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U992,U142/U992)-U142,0)+(SUM($N142:T142)+SUM($N1108:T1108))*U$967*U992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V992,V142/V992)-V142,0)+(SUM($N142:U142)+SUM($N1108:U1108))*V$967*V992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W992,W142/W992)-W142,0)+(SUM($N142:V142)+SUM($N1108:V1108))*W$967*W992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X992,X142/X992)-X142,0)+(SUM($N142:W142)+SUM($N1108:W1108))*X$967*X992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y992,Y142/Y992)-Y142,0)+(SUM($N142:X142)+SUM($N1108:X1108))*Y$967*Y992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z992,Z142/Z992)-Z142,0)+(SUM($N142:Y142)+SUM($N1108:Y1108))*Z$967*Z992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA992,AA142/AA992)-AA142,0)+(SUM($N142:Z142)+SUM($N1108:Z1108))*AA$967*AA992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB992,AB142/AB992)-AB142,0)+(SUM($N142:AA142)+SUM($N1108:AA1108))*AB$967*AB992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC992,AC142/AC992)-AC142,0)+(SUM($N142:AB142)+SUM($N1108:AB1108))*AC$967*AC992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD992,AD142/AD992)-AD142,0)+(SUM($N142:AC142)+SUM($N1108:AC1108))*AD$967*AD992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE992,AE142/AE992)-AE142,0)+(SUM($N142:AD142)+SUM($N1108:AD1108))*AE$967*AE992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF992,AF142/AF992)-AF142,0)+(SUM($N142:AE142)+SUM($N1108:AE1108))*AF$967*AF992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG992,AG142/AG992)-AG142,0)+(SUM($N142:AF142)+SUM($N1108:AF1108))*AG$967*AG992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH992,AH142/AH992)-AH142,0)+(SUM($N142:AG142)+SUM($N1108:AG1108))*AH$967*AH992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI992,AI142/AI992)-AI142,0)+(SUM($N142:AH142)+SUM($N1108:AH1108))*AI$967*AI992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ992,AJ142/AJ992)-AJ142,0)+(SUM($N142:AI142)+SUM($N1108:AI1108))*AJ$967*AJ992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK992,AK142/AK992)-AK142,0)+(SUM($N142:AJ142)+SUM($N1108:AJ1108))*AK$967*AK992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL992,AL142/AL992)-AL142,0)+(SUM($N142:AK142)+SUM($N1108:AK1108))*AL$967*AL992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM992,AM142/AM992)-AM142,0)+(SUM($N142:AL142)+SUM($N1108:AL1108))*AM$967*AM992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN992,AN142/AN992)-AN142,0)+(SUM($N142:AM142)+SUM($N1108:AM1108))*AN$967*AN992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO992,AO142/AO992)-AO142,0)+(SUM($N142:AN142)+SUM($N1108:AN1108))*AO$967*AO992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP992,AP142/AP992)-AP142,0)+(SUM($N142:AO142)+SUM($N1108:AO1108))*AP$967*AP992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ992,AQ142/AQ992)-AQ142,0)+(SUM($N142:AP142)+SUM($N1108:AP1108))*AQ$967*AQ992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR992,AR142/AR992)-AR142,0)+(SUM($N142:AQ142)+SUM($N1108:AQ1108))*AR$967*AR992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS992,AS142/AS992)-AS142,0)+(SUM($N142:AR142)+SUM($N1108:AR1108))*AS$967*AS992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT992,AT142/AT992)-AT142,0)+(SUM($N142:AS142)+SUM($N1108:AS1108))*AT$967*AT992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU992,AU142/AU992)-AU142,0)+(SUM($N142:AT142)+SUM($N1108:AT1108))*AU$967*AU992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV992,AV142/AV992)-AV142,0)+(SUM($N142:AU142)+SUM($N1108:AU1108))*AV$967*AV992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW992,AW142/AW992)-AW142,0)+(SUM($N142:AV142)+SUM($N1108:AV1108))*AW$967*AW992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX992,AX142/AX992)-AX142,0)+(SUM($N142:AW142)+SUM($N1108:AW1108))*AX$967*AX992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY992,AY142/AY992)-AY142,0)+(SUM($N142:AX142)+SUM($N1108:AX1108))*AY$967*AY992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ992,AZ142/AZ992)-AZ142,0)+(SUM($N142:AY142)+SUM($N1108:AY1108))*AZ$967*AZ992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA992,BA142/BA992)-BA142,0)+(SUM($N142:AZ142)+SUM($N1108:AZ1108))*BA$967*BA992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB992,BB142/BB992)-BB142,0)+(SUM($N142:BA142)+SUM($N1108:BA1108))*BB$967*BB992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC992,BC142/BC992)-BC142,0)+(SUM($N142:BB142)+SUM($N1108:BB1108))*BC$967*BC992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD992,BD142/BD992)-BD142,0)+(SUM($N142:BC142)+SUM($N1108:BC1108))*BD$967*BD992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE992,BE142/BE992)-BE142,0)+(SUM($N142:BD142)+SUM($N1108:BD1108))*BE$967*BE992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF992,BF142/BF992)-BF142,0)+(SUM($N142:BE142)+SUM($N1108:BE1108))*BF$967*BF992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG992,BG142/BG992)-BG142,0)+(SUM($N142:BF142)+SUM($N1108:BF1108))*BG$967*BG992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH992,BH142/BH992)-BH142,0)+(SUM($N142:BG142)+SUM($N1108:BG1108))*BH$967*BH992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI992,BI142/BI992)-BI142,0)+(SUM($N142:BH142)+SUM($N1108:BH1108))*BI$967*BI992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ992,BJ142/BJ992)-BJ142,0)+(SUM($N142:BI142)+SUM($N1108:BI1108))*BJ$967*BJ992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK992,BK142/BK992)-BK142,0)+(SUM($N142:BJ142)+SUM($N1108:BJ1108))*BK$967*BK992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL992,BL142/BL992)-BL142,0)+(SUM($N142:BK142)+SUM($N1108:BK1108))*BL$967*BL992)*($F1108=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM992,BM142/BM992)-BM142,0)+(SUM($N142:BL142)+SUM($N1108:BL1108))*BM$967*BM992)*($F1108=5)","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O993,O143/O993)-O143,0)+(SUM($N143:N143)+SUM($N1109:N1109))*O$967*O993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P993,P143/P993)-P143,0)+(SUM($N143:O143)+SUM($N1109:O1109))*P$967*P993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q993,Q143/Q993)-Q143,0)+(SUM($N143:P143)+SUM($N1109:P1109))*Q$967*Q993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R993,R143/R993)-R143,0)+(SUM($N143:Q143)+SUM($N1109:Q1109))*R$967*R993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S993,S143/S993)-S143,0)+(SUM($N143:R143)+SUM($N1109:R1109))*S$967*S993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T993,T143/T993)-T143,0)+(SUM($N143:S143)+SUM($N1109:S1109))*T$967*T993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U993,U143/U993)-U143,0)+(SUM($N143:T143)+SUM($N1109:T1109))*U$967*U993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V993,V143/V993)-V143,0)+(SUM($N143:U143)+SUM($N1109:U1109))*V$967*V993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W993,W143/W993)-W143,0)+(SUM($N143:V143)+SUM($N1109:V1109))*W$967*W993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X993,X143/X993)-X143,0)+(SUM($N143:W143)+SUM($N1109:W1109))*X$967*X993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y993,Y143/Y993)-Y143,0)+(SUM($N143:X143)+SUM($N1109:X1109))*Y$967*Y993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z993,Z143/Z993)-Z143,0)+(SUM($N143:Y143)+SUM($N1109:Y1109))*Z$967*Z993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA993,AA143/AA993)-AA143,0)+(SUM($N143:Z143)+SUM($N1109:Z1109))*AA$967*AA993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB993,AB143/AB993)-AB143,0)+(SUM($N143:AA143)+SUM($N1109:AA1109))*AB$967*AB993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC993,AC143/AC993)-AC143,0)+(SUM($N143:AB143)+SUM($N1109:AB1109))*AC$967*AC993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD993,AD143/AD993)-AD143,0)+(SUM($N143:AC143)+SUM($N1109:AC1109))*AD$967*AD993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE993,AE143/AE993)-AE143,0)+(SUM($N143:AD143)+SUM($N1109:AD1109))*AE$967*AE993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF993,AF143/AF993)-AF143,0)+(SUM($N143:AE143)+SUM($N1109:AE1109))*AF$967*AF993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG993,AG143/AG993)-AG143,0)+(SUM($N143:AF143)+SUM($N1109:AF1109))*AG$967*AG993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH993,AH143/AH993)-AH143,0)+(SUM($N143:AG143)+SUM($N1109:AG1109))*AH$967*AH993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI993,AI143/AI993)-AI143,0)+(SUM($N143:AH143)+SUM($N1109:AH1109))*AI$967*AI993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ993,AJ143/AJ993)-AJ143,0)+(SUM($N143:AI143)+SUM($N1109:AI1109))*AJ$967*AJ993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK993,AK143/AK993)-AK143,0)+(SUM($N143:AJ143)+SUM($N1109:AJ1109))*AK$967*AK993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL993,AL143/AL993)-AL143,0)+(SUM($N143:AK143)+SUM($N1109:AK1109))*AL$967*AL993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM993,AM143/AM993)-AM143,0)+(SUM($N143:AL143)+SUM($N1109:AL1109))*AM$967*AM993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN993,AN143/AN993)-AN143,0)+(SUM($N143:AM143)+SUM($N1109:AM1109))*AN$967*AN993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO993,AO143/AO993)-AO143,0)+(SUM($N143:AN143)+SUM($N1109:AN1109))*AO$967*AO993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP993,AP143/AP993)-AP143,0)+(SUM($N143:AO143)+SUM($N1109:AO1109))*AP$967*AP993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ993,AQ143/AQ993)-AQ143,0)+(SUM($N143:AP143)+SUM($N1109:AP1109))*AQ$967*AQ993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR993,AR143/AR993)-AR143,0)+(SUM($N143:AQ143)+SUM($N1109:AQ1109))*AR$967*AR993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS993,AS143/AS993)-AS143,0)+(SUM($N143:AR143)+SUM($N1109:AR1109))*AS$967*AS993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT993,AT143/AT993)-AT143,0)+(SUM($N143:AS143)+SUM($N1109:AS1109))*AT$967*AT993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU993,AU143/AU993)-AU143,0)+(SUM($N143:AT143)+SUM($N1109:AT1109))*AU$967*AU993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV993,AV143/AV993)-AV143,0)+(SUM($N143:AU143)+SUM($N1109:AU1109))*AV$967*AV993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW993,AW143/AW993)-AW143,0)+(SUM($N143:AV143)+SUM($N1109:AV1109))*AW$967*AW993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX993,AX143/AX993)-AX143,0)+(SUM($N143:AW143)+SUM($N1109:AW1109))*AX$967*AX993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY993,AY143/AY993)-AY143,0)+(SUM($N143:AX143)+SUM($N1109:AX1109))*AY$967*AY993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ993,AZ143/AZ993)-AZ143,0)+(SUM($N143:AY143)+SUM($N1109:AY1109))*AZ$967*AZ993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA993,BA143/BA993)-BA143,0)+(SUM($N143:AZ143)+SUM($N1109:AZ1109))*BA$967*BA993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB993,BB143/BB993)-BB143,0)+(SUM($N143:BA143)+SUM($N1109:BA1109))*BB$967*BB993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC993,BC143/BC993)-BC143,0)+(SUM($N143:BB143)+SUM($N1109:BB1109))*BC$967*BC993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD993,BD143/BD993)-BD143,0)+(SUM($N143:BC143)+SUM($N1109:BC1109))*BD$967*BD993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE993,BE143/BE993)-BE143,0)+(SUM($N143:BD143)+SUM($N1109:BD1109))*BE$967*BE993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF993,BF143/BF993)-BF143,0)+(SUM($N143:BE143)+SUM($N1109:BE1109))*BF$967*BF993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG993,BG143/BG993)-BG143,0)+(SUM($N143:BF143)+SUM($N1109:BF1109))*BG$967*BG993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH993,BH143/BH993)-BH143,0)+(SUM($N143:BG143)+SUM($N1109:BG1109))*BH$967*BH993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI993,BI143/BI993)-BI143,0)+(SUM($N143:BH143)+SUM($N1109:BH1109))*BI$967*BI993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ993,BJ143/BJ993)-BJ143,0)+(SUM($N143:BI143)+SUM($N1109:BI1109))*BJ$967*BJ993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK993,BK143/BK993)-BK143,0)+(SUM($N143:BJ143)+SUM($N1109:BJ1109))*BK$967*BK993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL993,BL143/BL993)-BL143,0)+(SUM($N143:BK143)+SUM($N1109:BK1109))*BL$967*BL993)*($F1109=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM993,BM143/BM993)-BM143,0)+(SUM($N143:BL143)+SUM($N1109:BL1109))*BM$967*BM993)*($F1109=5)","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O994,O144/O994)-O144,0)+(SUM($N144:N144)+SUM($N1110:N1110))*O$967*O994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P994,P144/P994)-P144,0)+(SUM($N144:O144)+SUM($N1110:O1110))*P$967*P994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q994,Q144/Q994)-Q144,0)+(SUM($N144:P144)+SUM($N1110:P1110))*Q$967*Q994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R994,R144/R994)-R144,0)+(SUM($N144:Q144)+SUM($N1110:Q1110))*R$967*R994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S994,S144/S994)-S144,0)+(SUM($N144:R144)+SUM($N1110:R1110))*S$967*S994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T994,T144/T994)-T144,0)+(SUM($N144:S144)+SUM($N1110:S1110))*T$967*T994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U994,U144/U994)-U144,0)+(SUM($N144:T144)+SUM($N1110:T1110))*U$967*U994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V994,V144/V994)-V144,0)+(SUM($N144:U144)+SUM($N1110:U1110))*V$967*V994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W994,W144/W994)-W144,0)+(SUM($N144:V144)+SUM($N1110:V1110))*W$967*W994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X994,X144/X994)-X144,0)+(SUM($N144:W144)+SUM($N1110:W1110))*X$967*X994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y994,Y144/Y994)-Y144,0)+(SUM($N144:X144)+SUM($N1110:X1110))*Y$967*Y994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z994,Z144/Z994)-Z144,0)+(SUM($N144:Y144)+SUM($N1110:Y1110))*Z$967*Z994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA994,AA144/AA994)-AA144,0)+(SUM($N144:Z144)+SUM($N1110:Z1110))*AA$967*AA994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB994,AB144/AB994)-AB144,0)+(SUM($N144:AA144)+SUM($N1110:AA1110))*AB$967*AB994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC994,AC144/AC994)-AC144,0)+(SUM($N144:AB144)+SUM($N1110:AB1110))*AC$967*AC994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD994,AD144/AD994)-AD144,0)+(SUM($N144:AC144)+SUM($N1110:AC1110))*AD$967*AD994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE994,AE144/AE994)-AE144,0)+(SUM($N144:AD144)+SUM($N1110:AD1110))*AE$967*AE994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF994,AF144/AF994)-AF144,0)+(SUM($N144:AE144)+SUM($N1110:AE1110))*AF$967*AF994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG994,AG144/AG994)-AG144,0)+(SUM($N144:AF144)+SUM($N1110:AF1110))*AG$967*AG994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH994,AH144/AH994)-AH144,0)+(SUM($N144:AG144)+SUM($N1110:AG1110))*AH$967*AH994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI994,AI144/AI994)-AI144,0)+(SUM($N144:AH144)+SUM($N1110:AH1110))*AI$967*AI994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ994,AJ144/AJ994)-AJ144,0)+(SUM($N144:AI144)+SUM($N1110:AI1110))*AJ$967*AJ994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK994,AK144/AK994)-AK144,0)+(SUM($N144:AJ144)+SUM($N1110:AJ1110))*AK$967*AK994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL994,AL144/AL994)-AL144,0)+(SUM($N144:AK144)+SUM($N1110:AK1110))*AL$967*AL994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM994,AM144/AM994)-AM144,0)+(SUM($N144:AL144)+SUM($N1110:AL1110))*AM$967*AM994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN994,AN144/AN994)-AN144,0)+(SUM($N144:AM144)+SUM($N1110:AM1110))*AN$967*AN994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO994,AO144/AO994)-AO144,0)+(SUM($N144:AN144)+SUM($N1110:AN1110))*AO$967*AO994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP994,AP144/AP994)-AP144,0)+(SUM($N144:AO144)+SUM($N1110:AO1110))*AP$967*AP994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ994,AQ144/AQ994)-AQ144,0)+(SUM($N144:AP144)+SUM($N1110:AP1110))*AQ$967*AQ994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR994,AR144/AR994)-AR144,0)+(SUM($N144:AQ144)+SUM($N1110:AQ1110))*AR$967*AR994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS994,AS144/AS994)-AS144,0)+(SUM($N144:AR144)+SUM($N1110:AR1110))*AS$967*AS994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT994,AT144/AT994)-AT144,0)+(SUM($N144:AS144)+SUM($N1110:AS1110))*AT$967*AT994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU994,AU144/AU994)-AU144,0)+(SUM($N144:AT144)+SUM($N1110:AT1110))*AU$967*AU994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV994,AV144/AV994)-AV144,0)+(SUM($N144:AU144)+SUM($N1110:AU1110))*AV$967*AV994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW994,AW144/AW994)-AW144,0)+(SUM($N144:AV144)+SUM($N1110:AV1110))*AW$967*AW994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX994,AX144/AX994)-AX144,0)+(SUM($N144:AW144)+SUM($N1110:AW1110))*AX$967*AX994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY994,AY144/AY994)-AY144,0)+(SUM($N144:AX144)+SUM($N1110:AX1110))*AY$967*AY994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ994,AZ144/AZ994)-AZ144,0)+(SUM($N144:AY144)+SUM($N1110:AY1110))*AZ$967*AZ994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA994,BA144/BA994)-BA144,0)+(SUM($N144:AZ144)+SUM($N1110:AZ1110))*BA$967*BA994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB994,BB144/BB994)-BB144,0)+(SUM($N144:BA144)+SUM($N1110:BA1110))*BB$967*BB994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC994,BC144/BC994)-BC144,0)+(SUM($N144:BB144)+SUM($N1110:BB1110))*BC$967*BC994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD994,BD144/BD994)-BD144,0)+(SUM($N144:BC144)+SUM($N1110:BC1110))*BD$967*BD994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE994,BE144/BE994)-BE144,0)+(SUM($N144:BD144)+SUM($N1110:BD1110))*BE$967*BE994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF994,BF144/BF994)-BF144,0)+(SUM($N144:BE144)+SUM($N1110:BE1110))*BF$967*BF994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG994,BG144/BG994)-BG144,0)+(SUM($N144:BF144)+SUM($N1110:BF1110))*BG$967*BG994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH994,BH144/BH994)-BH144,0)+(SUM($N144:BG144)+SUM($N1110:BG1110))*BH$967*BH994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI994,BI144/BI994)-BI144,0)+(SUM($N144:BH144)+SUM($N1110:BH1110))*BI$967*BI994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ994,BJ144/BJ994)-BJ144,0)+(SUM($N144:BI144)+SUM($N1110:BI1110))*BJ$967*BJ994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK994,BK144/BK994)-BK144,0)+(SUM($N144:BJ144)+SUM($N1110:BJ1110))*BK$967*BK994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL994,BL144/BL994)-BL144,0)+(SUM($N144:BK144)+SUM($N1110:BK1110))*BL$967*BL994)*($F1110=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM994,BM144/BM994)-BM144,0)+(SUM($N144:BL144)+SUM($N1110:BL1110))*BM$967*BM994)*($F1110=5)","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O995,O145/O995)-O145,0)+(SUM($N145:N145)+SUM($N1111:N1111))*O$967*O995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P995,P145/P995)-P145,0)+(SUM($N145:O145)+SUM($N1111:O1111))*P$967*P995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q995,Q145/Q995)-Q145,0)+(SUM($N145:P145)+SUM($N1111:P1111))*Q$967*Q995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R995,R145/R995)-R145,0)+(SUM($N145:Q145)+SUM($N1111:Q1111))*R$967*R995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S995,S145/S995)-S145,0)+(SUM($N145:R145)+SUM($N1111:R1111))*S$967*S995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T995,T145/T995)-T145,0)+(SUM($N145:S145)+SUM($N1111:S1111))*T$967*T995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U995,U145/U995)-U145,0)+(SUM($N145:T145)+SUM($N1111:T1111))*U$967*U995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V995,V145/V995)-V145,0)+(SUM($N145:U145)+SUM($N1111:U1111))*V$967*V995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W995,W145/W995)-W145,0)+(SUM($N145:V145)+SUM($N1111:V1111))*W$967*W995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X995,X145/X995)-X145,0)+(SUM($N145:W145)+SUM($N1111:W1111))*X$967*X995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y995,Y145/Y995)-Y145,0)+(SUM($N145:X145)+SUM($N1111:X1111))*Y$967*Y995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z995,Z145/Z995)-Z145,0)+(SUM($N145:Y145)+SUM($N1111:Y1111))*Z$967*Z995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA995,AA145/AA995)-AA145,0)+(SUM($N145:Z145)+SUM($N1111:Z1111))*AA$967*AA995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB995,AB145/AB995)-AB145,0)+(SUM($N145:AA145)+SUM($N1111:AA1111))*AB$967*AB995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC995,AC145/AC995)-AC145,0)+(SUM($N145:AB145)+SUM($N1111:AB1111))*AC$967*AC995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD995,AD145/AD995)-AD145,0)+(SUM($N145:AC145)+SUM($N1111:AC1111))*AD$967*AD995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE995,AE145/AE995)-AE145,0)+(SUM($N145:AD145)+SUM($N1111:AD1111))*AE$967*AE995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF995,AF145/AF995)-AF145,0)+(SUM($N145:AE145)+SUM($N1111:AE1111))*AF$967*AF995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG995,AG145/AG995)-AG145,0)+(SUM($N145:AF145)+SUM($N1111:AF1111))*AG$967*AG995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH995,AH145/AH995)-AH145,0)+(SUM($N145:AG145)+SUM($N1111:AG1111))*AH$967*AH995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI995,AI145/AI995)-AI145,0)+(SUM($N145:AH145)+SUM($N1111:AH1111))*AI$967*AI995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ995,AJ145/AJ995)-AJ145,0)+(SUM($N145:AI145)+SUM($N1111:AI1111))*AJ$967*AJ995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK995,AK145/AK995)-AK145,0)+(SUM($N145:AJ145)+SUM($N1111:AJ1111))*AK$967*AK995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL995,AL145/AL995)-AL145,0)+(SUM($N145:AK145)+SUM($N1111:AK1111))*AL$967*AL995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM995,AM145/AM995)-AM145,0)+(SUM($N145:AL145)+SUM($N1111:AL1111))*AM$967*AM995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN995,AN145/AN995)-AN145,0)+(SUM($N145:AM145)+SUM($N1111:AM1111))*AN$967*AN995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO995,AO145/AO995)-AO145,0)+(SUM($N145:AN145)+SUM($N1111:AN1111))*AO$967*AO995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP995,AP145/AP995)-AP145,0)+(SUM($N145:AO145)+SUM($N1111:AO1111))*AP$967*AP995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ995,AQ145/AQ995)-AQ145,0)+(SUM($N145:AP145)+SUM($N1111:AP1111))*AQ$967*AQ995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR995,AR145/AR995)-AR145,0)+(SUM($N145:AQ145)+SUM($N1111:AQ1111))*AR$967*AR995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS995,AS145/AS995)-AS145,0)+(SUM($N145:AR145)+SUM($N1111:AR1111))*AS$967*AS995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT995,AT145/AT995)-AT145,0)+(SUM($N145:AS145)+SUM($N1111:AS1111))*AT$967*AT995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU995,AU145/AU995)-AU145,0)+(SUM($N145:AT145)+SUM($N1111:AT1111))*AU$967*AU995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV995,AV145/AV995)-AV145,0)+(SUM($N145:AU145)+SUM($N1111:AU1111))*AV$967*AV995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW995,AW145/AW995)-AW145,0)+(SUM($N145:AV145)+SUM($N1111:AV1111))*AW$967*AW995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX995,AX145/AX995)-AX145,0)+(SUM($N145:AW145)+SUM($N1111:AW1111))*AX$967*AX995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY995,AY145/AY995)-AY145,0)+(SUM($N145:AX145)+SUM($N1111:AX1111))*AY$967*AY995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ995,AZ145/AZ995)-AZ145,0)+(SUM($N145:AY145)+SUM($N1111:AY1111))*AZ$967*AZ995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA995,BA145/BA995)-BA145,0)+(SUM($N145:AZ145)+SUM($N1111:AZ1111))*BA$967*BA995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB995,BB145/BB995)-BB145,0)+(SUM($N145:BA145)+SUM($N1111:BA1111))*BB$967*BB995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC995,BC145/BC995)-BC145,0)+(SUM($N145:BB145)+SUM($N1111:BB1111))*BC$967*BC995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD995,BD145/BD995)-BD145,0)+(SUM($N145:BC145)+SUM($N1111:BC1111))*BD$967*BD995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE995,BE145/BE995)-BE145,0)+(SUM($N145:BD145)+SUM($N1111:BD1111))*BE$967*BE995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF995,BF145/BF995)-BF145,0)+(SUM($N145:BE145)+SUM($N1111:BE1111))*BF$967*BF995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG995,BG145/BG995)-BG145,0)+(SUM($N145:BF145)+SUM($N1111:BF1111))*BG$967*BG995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH995,BH145/BH995)-BH145,0)+(SUM($N145:BG145)+SUM($N1111:BG1111))*BH$967*BH995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI995,BI145/BI995)-BI145,0)+(SUM($N145:BH145)+SUM($N1111:BH1111))*BI$967*BI995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ995,BJ145/BJ995)-BJ145,0)+(SUM($N145:BI145)+SUM($N1111:BI1111))*BJ$967*BJ995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK995,BK145/BK995)-BK145,0)+(SUM($N145:BJ145)+SUM($N1111:BJ1111))*BK$967*BK995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL995,BL145/BL995)-BL145,0)+(SUM($N145:BK145)+SUM($N1111:BK1111))*BL$967*BL995)*($F1111=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM995,BM145/BM995)-BM145,0)+(SUM($N145:BL145)+SUM($N1111:BL1111))*BM$967*BM995)*($F1111=5)","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$967,O996,O146/O996)-O146,0)+(SUM($N146:N146)+SUM($N1112:N1112))*O$967*O996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(P$967,P996,P146/P996)-P146,0)+(SUM($N146:O146)+SUM($N1112:O1112))*P$967*P996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(Q$967,Q996,Q146/Q996)-Q146,0)+(SUM($N146:P146)+SUM($N1112:P1112))*Q$967*Q996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(R$967,R996,R146/R996)-R146,0)+(SUM($N146:Q146)+SUM($N1112:Q1112))*R$967*R996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(S$967,S996,S146/S996)-S146,0)+(SUM($N146:R146)+SUM($N1112:R1112))*S$967*S996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(T$967,T996,T146/T996)-T146,0)+(SUM($N146:S146)+SUM($N1112:S1112))*T$967*T996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(U$967,U996,U146/U996)-U146,0)+(SUM($N146:T146)+SUM($N1112:T1112))*U$967*U996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(V$967,V996,V146/V996)-V146,0)+(SUM($N146:U146)+SUM($N1112:U1112))*V$967*V996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(W$967,W996,W146/W996)-W146,0)+(SUM($N146:V146)+SUM($N1112:V1112))*W$967*W996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(X$967,X996,X146/X996)-X146,0)+(SUM($N146:W146)+SUM($N1112:W1112))*X$967*X996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(Y$967,Y996,Y146/Y996)-Y146,0)+(SUM($N146:X146)+SUM($N1112:X1112))*Y$967*Y996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(Z$967,Z996,Z146/Z996)-Z146,0)+(SUM($N146:Y146)+SUM($N1112:Y1112))*Z$967*Z996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AA$967,AA996,AA146/AA996)-AA146,0)+(SUM($N146:Z146)+SUM($N1112:Z1112))*AA$967*AA996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AB$967,AB996,AB146/AB996)-AB146,0)+(SUM($N146:AA146)+SUM($N1112:AA1112))*AB$967*AB996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AC$967,AC996,AC146/AC996)-AC146,0)+(SUM($N146:AB146)+SUM($N1112:AB1112))*AC$967*AC996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AD$967,AD996,AD146/AD996)-AD146,0)+(SUM($N146:AC146)+SUM($N1112:AC1112))*AD$967*AD996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AE$967,AE996,AE146/AE996)-AE146,0)+(SUM($N146:AD146)+SUM($N1112:AD1112))*AE$967*AE996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AF$967,AF996,AF146/AF996)-AF146,0)+(SUM($N146:AE146)+SUM($N1112:AE1112))*AF$967*AF996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AG$967,AG996,AG146/AG996)-AG146,0)+(SUM($N146:AF146)+SUM($N1112:AF1112))*AG$967*AG996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AH$967,AH996,AH146/AH996)-AH146,0)+(SUM($N146:AG146)+SUM($N1112:AG1112))*AH$967*AH996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AI$967,AI996,AI146/AI996)-AI146,0)+(SUM($N146:AH146)+SUM($N1112:AH1112))*AI$967*AI996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AJ$967,AJ996,AJ146/AJ996)-AJ146,0)+(SUM($N146:AI146)+SUM($N1112:AI1112))*AJ$967*AJ996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AK$967,AK996,AK146/AK996)-AK146,0)+(SUM($N146:AJ146)+SUM($N1112:AJ1112))*AK$967*AK996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AL$967,AL996,AL146/AL996)-AL146,0)+(SUM($N146:AK146)+SUM($N1112:AK1112))*AL$967*AL996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AM$967,AM996,AM146/AM996)-AM146,0)+(SUM($N146:AL146)+SUM($N1112:AL1112))*AM$967*AM996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AN$967,AN996,AN146/AN996)-AN146,0)+(SUM($N146:AM146)+SUM($N1112:AM1112))*AN$967*AN996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AO$967,AO996,AO146/AO996)-AO146,0)+(SUM($N146:AN146)+SUM($N1112:AN1112))*AO$967*AO996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AP$967,AP996,AP146/AP996)-AP146,0)+(SUM($N146:AO146)+SUM($N1112:AO1112))*AP$967*AP996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AQ$967,AQ996,AQ146/AQ996)-AQ146,0)+(SUM($N146:AP146)+SUM($N1112:AP1112))*AQ$967*AQ996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AR$967,AR996,AR146/AR996)-AR146,0)+(SUM($N146:AQ146)+SUM($N1112:AQ1112))*AR$967*AR996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AS$967,AS996,AS146/AS996)-AS146,0)+(SUM($N146:AR146)+SUM($N1112:AR1112))*AS$967*AS996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AT$967,AT996,AT146/AT996)-AT146,0)+(SUM($N146:AS146)+SUM($N1112:AS1112))*AT$967*AT996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AU$967,AU996,AU146/AU996)-AU146,0)+(SUM($N146:AT146)+SUM($N1112:AT1112))*AU$967*AU996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AV$967,AV996,AV146/AV996)-AV146,0)+(SUM($N146:AU146)+SUM($N1112:AU1112))*AV$967*AV996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AW$967,AW996,AW146/AW996)-AW146,0)+(SUM($N146:AV146)+SUM($N1112:AV1112))*AW$967*AW996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AX$967,AX996,AX146/AX996)-AX146,0)+(SUM($N146:AW146)+SUM($N1112:AW1112))*AX$967*AX996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AY$967,AY996,AY146/AY996)-AY146,0)+(SUM($N146:AX146)+SUM($N1112:AX1112))*AY$967*AY996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(AZ$967,AZ996,AZ146/AZ996)-AZ146,0)+(SUM($N146:AY146)+SUM($N1112:AY1112))*AZ$967*AZ996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BA$967,BA996,BA146/BA996)-BA146,0)+(SUM($N146:AZ146)+SUM($N1112:AZ1112))*BA$967*BA996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BB$967,BB996,BB146/BB996)-BB146,0)+(SUM($N146:BA146)+SUM($N1112:BA1112))*BB$967*BB996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BC$967,BC996,BC146/BC996)-BC146,0)+(SUM($N146:BB146)+SUM($N1112:BB1112))*BC$967*BC996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BD$967,BD996,BD146/BD996)-BD146,0)+(SUM($N146:BC146)+SUM($N1112:BC1112))*BD$967*BD996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BE$967,BE996,BE146/BE996)-BE146,0)+(SUM($N146:BD146)+SUM($N1112:BD1112))*BE$967*BE996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BF$967,BF996,BF146/BF996)-BF146,0)+(SUM($N146:BE146)+SUM($N1112:BE1112))*BF$967*BF996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BG$967,BG996,BG146/BG996)-BG146,0)+(SUM($N146:BF146)+SUM($N1112:BF1112))*BG$967*BG996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BH$967,BH996,BH146/BH996)-BH146,0)+(SUM($N146:BG146)+SUM($N1112:BG1112))*BH$967*BH996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BI$967,BI996,BI146/BI996)-BI146,0)+(SUM($N146:BH146)+SUM($N1112:BH1112))*BI$967*BI996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BJ$967,BJ996,BJ146/BJ996)-BJ146,0)+(SUM($N146:BI146)+SUM($N1112:BI1112))*BJ$967*BJ996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BK$967,BK996,BK146/BK996)-BK146,0)+(SUM($N146:BJ146)+SUM($N1112:BJ1112))*BK$967*BK996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BL$967,BL996,BL146/BL996)-BL146,0)+(SUM($N146:BK146)+SUM($N1112:BK1112))*BL$967*BL996)*($F1112=5)","v":0},{"$f":"(IFERROR(-FV(BM$967,BM996,BM146/BM996)-BM146,0)+(SUM($N146:BL146)+SUM($N1112:BL1112))*BM$967*BM996)*($F1112=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1087","v":"Total Capitalized Interest"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1088:O1112)","v":0},{"$f":"SUM(P1088:P1112)","v":0},{"$f":"SUM(Q1088:Q1112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Placed in Service"]
[null,null,{"$f":"C1116+1","v":1},{"$f":"INDEX(D$64:D$88,$C1117,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1117,1)","v":"Capital"},4,null,{"$f":"L1059","v":0},{"$f":"I972","v":"2022-01-01"},null,{"$f":"SUMPRODUCT(O1117:BM1117,$O$12:$BM$12)","v":0},{"$f":"SUM(O1117:BM1117)","v":0},null,null,{"$f":"IF(O$10=YEAR($I1117),$H1117,0)","v":0},{"$f":"IF(P$10=YEAR($I1117),$H1117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$10=YEAR($I1117),$H1117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$10=YEAR($I1117),$H1117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$10=YEAR($I1117),$H1117,0)","v":0},0]
[null,null,{"$f":"C1117+1","v":2},{"$f":"INDEX(D$64:D$88,$C1118,1)","v":"O&M"},"Operating Expense",2,null,0,{"$f":"I973","v":"2022-01-01"},null,{"$f":"SUMPRODUCT(O1118:BM1118,$O$12:$BM$12)","v":0},{"$f":"SUM(O1118:BM1118)","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,3,"…","Operating Expense",2,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,4,"…","Operating Savings",1,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,5,"…","Operating Expense",2,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,"…","Operating Expense",2,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,7,"…","Operating Expense",2,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,8,"…","Operating Expense",2,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,9,"…","Operating Expense",2,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,10,"…","Operating Expense",2,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,"…","Operating Expense",2,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,12,"…","Operating Expense",2,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,13,"…","Operating Expense",2,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,14,"…","Operating Expense",2,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,15,"…","Operating Expense",2,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,16,"…","Operating Expense",2,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,{"$f":"IF(AE$10=YEAR($I1132),$H1132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$10=YEAR($I1132),$H1132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$10=YEAR($I1132),$H1132,0)","v":0},0,0]
[null,null,17,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,{"$f":"IF(P$10=YEAR($I1133),$H1133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,{"$f":"IF(O$10=YEAR($I1134),$H1134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1116","v":"Total AFUDC Equity Placed in Service"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1117:O1141)","v":0},{"$f":"SUM(P1117:P1141)","v":0},{"$f":"SUM(Q1117:Q1141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Depr Adj."]
[null,null,{"$f":"C1145+1","v":1},{"$f":"INDEX(D$64:D$88,$C1146,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1146,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1146:BM1146,$O$12:$BM$12)","v":0},{"$f":"SUM(O1146:BM1146)","v":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($O212:BM212),1,1)))","v":0}]
[null,null,{"$f":"C1146+1","v":2},{"$f":"INDEX(D$64:D$88,$C1147,1)","v":"O&M"},"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1147:BM1147,$O$12:$BM$12)","v":0},{"$f":"SUM(O1147:BM1147)","v":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($O213:BM213),1,1)))","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,4,"…","Operating Savings",1,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($O215:BM215),1,1)))","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,6,"…","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($O217:BM217),1,1)))","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,8,"…","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($O219:BM219),1,1)))","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,10,"…","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($O221:BM221),1,1)))","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,12,"…","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($O223:BM223),1,1)))","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,14,"…","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($O225:BM225),1,1)))","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,16,"…","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($O227:BM227),1,1)))","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,18,"…","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($O229:BM229),1,1)))","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$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,20,"…","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($O231:BM231),1,1)))","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1137:O1137,N(OFFSET($O232:O232,0,MAX(COLUMN($O232:O232))-COLUMN($O232:O232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:P1137,N(OFFSET($O232:P232,0,MAX(COLUMN($O232:P232))-COLUMN($O232:P232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:Q1137,N(OFFSET($O232:Q232,0,MAX(COLUMN($O232:Q232))-COLUMN($O232:Q232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:R1137,N(OFFSET($O232:R232,0,MAX(COLUMN($O232:R232))-COLUMN($O232:R232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:S1137,N(OFFSET($O232:S232,0,MAX(COLUMN($O232:S232))-COLUMN($O232:S232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:T1137,N(OFFSET($O232:T232,0,MAX(COLUMN($O232:T232))-COLUMN($O232:T232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:U1137,N(OFFSET($O232:U232,0,MAX(COLUMN($O232:U232))-COLUMN($O232:U232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:V1137,N(OFFSET($O232:V232,0,MAX(COLUMN($O232:V232))-COLUMN($O232:V232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:W1137,N(OFFSET($O232:W232,0,MAX(COLUMN($O232:W232))-COLUMN($O232:W232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:X1137,N(OFFSET($O232:X232,0,MAX(COLUMN($O232:X232))-COLUMN($O232:X232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:Y1137,N(OFFSET($O232:Y232,0,MAX(COLUMN($O232:Y232))-COLUMN($O232:Y232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:Z1137,N(OFFSET($O232:Z232,0,MAX(COLUMN($O232:Z232))-COLUMN($O232:Z232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AA1137,N(OFFSET($O232:AA232,0,MAX(COLUMN($O232:AA232))-COLUMN($O232:AA232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AB1137,N(OFFSET($O232:AB232,0,MAX(COLUMN($O232:AB232))-COLUMN($O232:AB232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AC1137,N(OFFSET($O232:AC232,0,MAX(COLUMN($O232:AC232))-COLUMN($O232:AC232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AD1137,N(OFFSET($O232:AD232,0,MAX(COLUMN($O232:AD232))-COLUMN($O232:AD232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AE1137,N(OFFSET($O232:AE232,0,MAX(COLUMN($O232:AE232))-COLUMN($O232:AE232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AF1137,N(OFFSET($O232:AF232,0,MAX(COLUMN($O232:AF232))-COLUMN($O232:AF232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AG1137,N(OFFSET($O232:AG232,0,MAX(COLUMN($O232:AG232))-COLUMN($O232:AG232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AH1137,N(OFFSET($O232:AH232,0,MAX(COLUMN($O232:AH232))-COLUMN($O232:AH232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AI1137,N(OFFSET($O232:AI232,0,MAX(COLUMN($O232:AI232))-COLUMN($O232:AI232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AJ1137,N(OFFSET($O232:AJ232,0,MAX(COLUMN($O232:AJ232))-COLUMN($O232:AJ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AK1137,N(OFFSET($O232:AK232,0,MAX(COLUMN($O232:AK232))-COLUMN($O232:AK232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AL1137,N(OFFSET($O232:AL232,0,MAX(COLUMN($O232:AL232))-COLUMN($O232:AL232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AM1137,N(OFFSET($O232:AM232,0,MAX(COLUMN($O232:AM232))-COLUMN($O232:AM232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AN1137,N(OFFSET($O232:AN232,0,MAX(COLUMN($O232:AN232))-COLUMN($O232:AN232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AO1137,N(OFFSET($O232:AO232,0,MAX(COLUMN($O232:AO232))-COLUMN($O232:AO232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AP1137,N(OFFSET($O232:AP232,0,MAX(COLUMN($O232:AP232))-COLUMN($O232:AP232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AQ1137,N(OFFSET($O232:AQ232,0,MAX(COLUMN($O232:AQ232))-COLUMN($O232:AQ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AR1137,N(OFFSET($O232:AR232,0,MAX(COLUMN($O232:AR232))-COLUMN($O232:AR232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AS1137,N(OFFSET($O232:AS232,0,MAX(COLUMN($O232:AS232))-COLUMN($O232:AS232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AT1137,N(OFFSET($O232:AT232,0,MAX(COLUMN($O232:AT232))-COLUMN($O232:AT232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AU1137,N(OFFSET($O232:AU232,0,MAX(COLUMN($O232:AU232))-COLUMN($O232:AU232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AV1137,N(OFFSET($O232:AV232,0,MAX(COLUMN($O232:AV232))-COLUMN($O232:AV232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AW1137,N(OFFSET($O232:AW232,0,MAX(COLUMN($O232:AW232))-COLUMN($O232:AW232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AX1137,N(OFFSET($O232:AX232,0,MAX(COLUMN($O232:AX232))-COLUMN($O232:AX232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AY1137,N(OFFSET($O232:AY232,0,MAX(COLUMN($O232:AY232))-COLUMN($O232:AY232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:AZ1137,N(OFFSET($O232:AZ232,0,MAX(COLUMN($O232:AZ232))-COLUMN($O232:AZ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BA1137,N(OFFSET($O232:BA232,0,MAX(COLUMN($O232:BA232))-COLUMN($O232:BA232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BB1137,N(OFFSET($O232:BB232,0,MAX(COLUMN($O232:BB232))-COLUMN($O232:BB232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BC1137,N(OFFSET($O232:BC232,0,MAX(COLUMN($O232:BC232))-COLUMN($O232:BC232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BD1137,N(OFFSET($O232:BD232,0,MAX(COLUMN($O232:BD232))-COLUMN($O232:BD232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BE1137,N(OFFSET($O232:BE232,0,MAX(COLUMN($O232:BE232))-COLUMN($O232:BE232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BF1137,N(OFFSET($O232:BF232,0,MAX(COLUMN($O232:BF232))-COLUMN($O232:BF232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BG1137,N(OFFSET($O232:BG232,0,MAX(COLUMN($O232:BG232))-COLUMN($O232:BG232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BH1137,N(OFFSET($O232:BH232,0,MAX(COLUMN($O232:BH232))-COLUMN($O232:BH232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BI1137,N(OFFSET($O232:BI232,0,MAX(COLUMN($O232:BI232))-COLUMN($O232:BI232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BJ1137,N(OFFSET($O232:BJ232,0,MAX(COLUMN($O232:BJ232))-COLUMN($O232:BJ232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BK1137,N(OFFSET($O232:BK232,0,MAX(COLUMN($O232:BK232))-COLUMN($O232:BK232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BL1137,N(OFFSET($O232:BL232,0,MAX(COLUMN($O232:BL232))-COLUMN($O232:BL232),1,1)))","v":0},{"$f":"SUMPRODUCT($O1137:BM1137,N(OFFSET($O232:BM232,0,MAX(COLUMN($O232:BM232))-COLUMN($O232:BM232),1,1)))","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1138:O1138,N(OFFSET($O233:O233,0,MAX(COLUMN($O233:O233))-COLUMN($O233:O233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:P1138,N(OFFSET($O233:P233,0,MAX(COLUMN($O233:P233))-COLUMN($O233:P233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:Q1138,N(OFFSET($O233:Q233,0,MAX(COLUMN($O233:Q233))-COLUMN($O233:Q233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:R1138,N(OFFSET($O233:R233,0,MAX(COLUMN($O233:R233))-COLUMN($O233:R233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:S1138,N(OFFSET($O233:S233,0,MAX(COLUMN($O233:S233))-COLUMN($O233:S233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:T1138,N(OFFSET($O233:T233,0,MAX(COLUMN($O233:T233))-COLUMN($O233:T233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:U1138,N(OFFSET($O233:U233,0,MAX(COLUMN($O233:U233))-COLUMN($O233:U233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:V1138,N(OFFSET($O233:V233,0,MAX(COLUMN($O233:V233))-COLUMN($O233:V233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:W1138,N(OFFSET($O233:W233,0,MAX(COLUMN($O233:W233))-COLUMN($O233:W233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:X1138,N(OFFSET($O233:X233,0,MAX(COLUMN($O233:X233))-COLUMN($O233:X233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:Y1138,N(OFFSET($O233:Y233,0,MAX(COLUMN($O233:Y233))-COLUMN($O233:Y233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:Z1138,N(OFFSET($O233:Z233,0,MAX(COLUMN($O233:Z233))-COLUMN($O233:Z233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AA1138,N(OFFSET($O233:AA233,0,MAX(COLUMN($O233:AA233))-COLUMN($O233:AA233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AB1138,N(OFFSET($O233:AB233,0,MAX(COLUMN($O233:AB233))-COLUMN($O233:AB233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AC1138,N(OFFSET($O233:AC233,0,MAX(COLUMN($O233:AC233))-COLUMN($O233:AC233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AD1138,N(OFFSET($O233:AD233,0,MAX(COLUMN($O233:AD233))-COLUMN($O233:AD233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AE1138,N(OFFSET($O233:AE233,0,MAX(COLUMN($O233:AE233))-COLUMN($O233:AE233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AF1138,N(OFFSET($O233:AF233,0,MAX(COLUMN($O233:AF233))-COLUMN($O233:AF233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AG1138,N(OFFSET($O233:AG233,0,MAX(COLUMN($O233:AG233))-COLUMN($O233:AG233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AH1138,N(OFFSET($O233:AH233,0,MAX(COLUMN($O233:AH233))-COLUMN($O233:AH233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AI1138,N(OFFSET($O233:AI233,0,MAX(COLUMN($O233:AI233))-COLUMN($O233:AI233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AJ1138,N(OFFSET($O233:AJ233,0,MAX(COLUMN($O233:AJ233))-COLUMN($O233:AJ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AK1138,N(OFFSET($O233:AK233,0,MAX(COLUMN($O233:AK233))-COLUMN($O233:AK233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AL1138,N(OFFSET($O233:AL233,0,MAX(COLUMN($O233:AL233))-COLUMN($O233:AL233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AM1138,N(OFFSET($O233:AM233,0,MAX(COLUMN($O233:AM233))-COLUMN($O233:AM233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AN1138,N(OFFSET($O233:AN233,0,MAX(COLUMN($O233:AN233))-COLUMN($O233:AN233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AO1138,N(OFFSET($O233:AO233,0,MAX(COLUMN($O233:AO233))-COLUMN($O233:AO233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AP1138,N(OFFSET($O233:AP233,0,MAX(COLUMN($O233:AP233))-COLUMN($O233:AP233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AQ1138,N(OFFSET($O233:AQ233,0,MAX(COLUMN($O233:AQ233))-COLUMN($O233:AQ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AR1138,N(OFFSET($O233:AR233,0,MAX(COLUMN($O233:AR233))-COLUMN($O233:AR233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AS1138,N(OFFSET($O233:AS233,0,MAX(COLUMN($O233:AS233))-COLUMN($O233:AS233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AT1138,N(OFFSET($O233:AT233,0,MAX(COLUMN($O233:AT233))-COLUMN($O233:AT233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AU1138,N(OFFSET($O233:AU233,0,MAX(COLUMN($O233:AU233))-COLUMN($O233:AU233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AV1138,N(OFFSET($O233:AV233,0,MAX(COLUMN($O233:AV233))-COLUMN($O233:AV233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AW1138,N(OFFSET($O233:AW233,0,MAX(COLUMN($O233:AW233))-COLUMN($O233:AW233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AX1138,N(OFFSET($O233:AX233,0,MAX(COLUMN($O233:AX233))-COLUMN($O233:AX233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AY1138,N(OFFSET($O233:AY233,0,MAX(COLUMN($O233:AY233))-COLUMN($O233:AY233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:AZ1138,N(OFFSET($O233:AZ233,0,MAX(COLUMN($O233:AZ233))-COLUMN($O233:AZ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BA1138,N(OFFSET($O233:BA233,0,MAX(COLUMN($O233:BA233))-COLUMN($O233:BA233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BB1138,N(OFFSET($O233:BB233,0,MAX(COLUMN($O233:BB233))-COLUMN($O233:BB233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BC1138,N(OFFSET($O233:BC233,0,MAX(COLUMN($O233:BC233))-COLUMN($O233:BC233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BD1138,N(OFFSET($O233:BD233,0,MAX(COLUMN($O233:BD233))-COLUMN($O233:BD233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BE1138,N(OFFSET($O233:BE233,0,MAX(COLUMN($O233:BE233))-COLUMN($O233:BE233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BF1138,N(OFFSET($O233:BF233,0,MAX(COLUMN($O233:BF233))-COLUMN($O233:BF233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BG1138,N(OFFSET($O233:BG233,0,MAX(COLUMN($O233:BG233))-COLUMN($O233:BG233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BH1138,N(OFFSET($O233:BH233,0,MAX(COLUMN($O233:BH233))-COLUMN($O233:BH233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BI1138,N(OFFSET($O233:BI233,0,MAX(COLUMN($O233:BI233))-COLUMN($O233:BI233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BJ1138,N(OFFSET($O233:BJ233,0,MAX(COLUMN($O233:BJ233))-COLUMN($O233:BJ233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BK1138,N(OFFSET($O233:BK233,0,MAX(COLUMN($O233:BK233))-COLUMN($O233:BK233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BL1138,N(OFFSET($O233:BL233,0,MAX(COLUMN($O233:BL233))-COLUMN($O233:BL233),1,1)))","v":0},{"$f":"SUMPRODUCT($O1138:BM1138,N(OFFSET($O233:BM233,0,MAX(COLUMN($O233:BM233))-COLUMN($O233:BM233),1,1)))","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1139:O1139,N(OFFSET($O234:O234,0,MAX(COLUMN($O234:O234))-COLUMN($O234:O234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:P1139,N(OFFSET($O234:P234,0,MAX(COLUMN($O234:P234))-COLUMN($O234:P234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:Q1139,N(OFFSET($O234:Q234,0,MAX(COLUMN($O234:Q234))-COLUMN($O234:Q234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:R1139,N(OFFSET($O234:R234,0,MAX(COLUMN($O234:R234))-COLUMN($O234:R234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:S1139,N(OFFSET($O234:S234,0,MAX(COLUMN($O234:S234))-COLUMN($O234:S234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:T1139,N(OFFSET($O234:T234,0,MAX(COLUMN($O234:T234))-COLUMN($O234:T234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:U1139,N(OFFSET($O234:U234,0,MAX(COLUMN($O234:U234))-COLUMN($O234:U234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:V1139,N(OFFSET($O234:V234,0,MAX(COLUMN($O234:V234))-COLUMN($O234:V234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:W1139,N(OFFSET($O234:W234,0,MAX(COLUMN($O234:W234))-COLUMN($O234:W234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:X1139,N(OFFSET($O234:X234,0,MAX(COLUMN($O234:X234))-COLUMN($O234:X234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:Y1139,N(OFFSET($O234:Y234,0,MAX(COLUMN($O234:Y234))-COLUMN($O234:Y234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:Z1139,N(OFFSET($O234:Z234,0,MAX(COLUMN($O234:Z234))-COLUMN($O234:Z234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AA1139,N(OFFSET($O234:AA234,0,MAX(COLUMN($O234:AA234))-COLUMN($O234:AA234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AB1139,N(OFFSET($O234:AB234,0,MAX(COLUMN($O234:AB234))-COLUMN($O234:AB234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AC1139,N(OFFSET($O234:AC234,0,MAX(COLUMN($O234:AC234))-COLUMN($O234:AC234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AD1139,N(OFFSET($O234:AD234,0,MAX(COLUMN($O234:AD234))-COLUMN($O234:AD234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AE1139,N(OFFSET($O234:AE234,0,MAX(COLUMN($O234:AE234))-COLUMN($O234:AE234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AF1139,N(OFFSET($O234:AF234,0,MAX(COLUMN($O234:AF234))-COLUMN($O234:AF234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AG1139,N(OFFSET($O234:AG234,0,MAX(COLUMN($O234:AG234))-COLUMN($O234:AG234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AH1139,N(OFFSET($O234:AH234,0,MAX(COLUMN($O234:AH234))-COLUMN($O234:AH234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AI1139,N(OFFSET($O234:AI234,0,MAX(COLUMN($O234:AI234))-COLUMN($O234:AI234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AJ1139,N(OFFSET($O234:AJ234,0,MAX(COLUMN($O234:AJ234))-COLUMN($O234:AJ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AK1139,N(OFFSET($O234:AK234,0,MAX(COLUMN($O234:AK234))-COLUMN($O234:AK234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AL1139,N(OFFSET($O234:AL234,0,MAX(COLUMN($O234:AL234))-COLUMN($O234:AL234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AM1139,N(OFFSET($O234:AM234,0,MAX(COLUMN($O234:AM234))-COLUMN($O234:AM234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AN1139,N(OFFSET($O234:AN234,0,MAX(COLUMN($O234:AN234))-COLUMN($O234:AN234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AO1139,N(OFFSET($O234:AO234,0,MAX(COLUMN($O234:AO234))-COLUMN($O234:AO234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AP1139,N(OFFSET($O234:AP234,0,MAX(COLUMN($O234:AP234))-COLUMN($O234:AP234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AQ1139,N(OFFSET($O234:AQ234,0,MAX(COLUMN($O234:AQ234))-COLUMN($O234:AQ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AR1139,N(OFFSET($O234:AR234,0,MAX(COLUMN($O234:AR234))-COLUMN($O234:AR234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AS1139,N(OFFSET($O234:AS234,0,MAX(COLUMN($O234:AS234))-COLUMN($O234:AS234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AT1139,N(OFFSET($O234:AT234,0,MAX(COLUMN($O234:AT234))-COLUMN($O234:AT234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AU1139,N(OFFSET($O234:AU234,0,MAX(COLUMN($O234:AU234))-COLUMN($O234:AU234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AV1139,N(OFFSET($O234:AV234,0,MAX(COLUMN($O234:AV234))-COLUMN($O234:AV234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AW1139,N(OFFSET($O234:AW234,0,MAX(COLUMN($O234:AW234))-COLUMN($O234:AW234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AX1139,N(OFFSET($O234:AX234,0,MAX(COLUMN($O234:AX234))-COLUMN($O234:AX234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AY1139,N(OFFSET($O234:AY234,0,MAX(COLUMN($O234:AY234))-COLUMN($O234:AY234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:AZ1139,N(OFFSET($O234:AZ234,0,MAX(COLUMN($O234:AZ234))-COLUMN($O234:AZ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BA1139,N(OFFSET($O234:BA234,0,MAX(COLUMN($O234:BA234))-COLUMN($O234:BA234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BB1139,N(OFFSET($O234:BB234,0,MAX(COLUMN($O234:BB234))-COLUMN($O234:BB234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BC1139,N(OFFSET($O234:BC234,0,MAX(COLUMN($O234:BC234))-COLUMN($O234:BC234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BD1139,N(OFFSET($O234:BD234,0,MAX(COLUMN($O234:BD234))-COLUMN($O234:BD234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BE1139,N(OFFSET($O234:BE234,0,MAX(COLUMN($O234:BE234))-COLUMN($O234:BE234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BF1139,N(OFFSET($O234:BF234,0,MAX(COLUMN($O234:BF234))-COLUMN($O234:BF234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BG1139,N(OFFSET($O234:BG234,0,MAX(COLUMN($O234:BG234))-COLUMN($O234:BG234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BH1139,N(OFFSET($O234:BH234,0,MAX(COLUMN($O234:BH234))-COLUMN($O234:BH234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BI1139,N(OFFSET($O234:BI234,0,MAX(COLUMN($O234:BI234))-COLUMN($O234:BI234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BJ1139,N(OFFSET($O234:BJ234,0,MAX(COLUMN($O234:BJ234))-COLUMN($O234:BJ234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BK1139,N(OFFSET($O234:BK234,0,MAX(COLUMN($O234:BK234))-COLUMN($O234:BK234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BL1139,N(OFFSET($O234:BL234,0,MAX(COLUMN($O234:BL234))-COLUMN($O234:BL234),1,1)))","v":0},{"$f":"SUMPRODUCT($O1139:BM1139,N(OFFSET($O234:BM234,0,MAX(COLUMN($O234:BM234))-COLUMN($O234:BM234),1,1)))","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1140:O1140,N(OFFSET($O235:O235,0,MAX(COLUMN($O235:O235))-COLUMN($O235:O235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:P1140,N(OFFSET($O235:P235,0,MAX(COLUMN($O235:P235))-COLUMN($O235:P235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:Q1140,N(OFFSET($O235:Q235,0,MAX(COLUMN($O235:Q235))-COLUMN($O235:Q235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:R1140,N(OFFSET($O235:R235,0,MAX(COLUMN($O235:R235))-COLUMN($O235:R235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:S1140,N(OFFSET($O235:S235,0,MAX(COLUMN($O235:S235))-COLUMN($O235:S235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:T1140,N(OFFSET($O235:T235,0,MAX(COLUMN($O235:T235))-COLUMN($O235:T235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:U1140,N(OFFSET($O235:U235,0,MAX(COLUMN($O235:U235))-COLUMN($O235:U235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:V1140,N(OFFSET($O235:V235,0,MAX(COLUMN($O235:V235))-COLUMN($O235:V235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:W1140,N(OFFSET($O235:W235,0,MAX(COLUMN($O235:W235))-COLUMN($O235:W235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:X1140,N(OFFSET($O235:X235,0,MAX(COLUMN($O235:X235))-COLUMN($O235:X235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:Y1140,N(OFFSET($O235:Y235,0,MAX(COLUMN($O235:Y235))-COLUMN($O235:Y235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:Z1140,N(OFFSET($O235:Z235,0,MAX(COLUMN($O235:Z235))-COLUMN($O235:Z235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AA1140,N(OFFSET($O235:AA235,0,MAX(COLUMN($O235:AA235))-COLUMN($O235:AA235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AB1140,N(OFFSET($O235:AB235,0,MAX(COLUMN($O235:AB235))-COLUMN($O235:AB235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AC1140,N(OFFSET($O235:AC235,0,MAX(COLUMN($O235:AC235))-COLUMN($O235:AC235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AD1140,N(OFFSET($O235:AD235,0,MAX(COLUMN($O235:AD235))-COLUMN($O235:AD235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AE1140,N(OFFSET($O235:AE235,0,MAX(COLUMN($O235:AE235))-COLUMN($O235:AE235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AF1140,N(OFFSET($O235:AF235,0,MAX(COLUMN($O235:AF235))-COLUMN($O235:AF235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AG1140,N(OFFSET($O235:AG235,0,MAX(COLUMN($O235:AG235))-COLUMN($O235:AG235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AH1140,N(OFFSET($O235:AH235,0,MAX(COLUMN($O235:AH235))-COLUMN($O235:AH235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AI1140,N(OFFSET($O235:AI235,0,MAX(COLUMN($O235:AI235))-COLUMN($O235:AI235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AJ1140,N(OFFSET($O235:AJ235,0,MAX(COLUMN($O235:AJ235))-COLUMN($O235:AJ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AK1140,N(OFFSET($O235:AK235,0,MAX(COLUMN($O235:AK235))-COLUMN($O235:AK235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AL1140,N(OFFSET($O235:AL235,0,MAX(COLUMN($O235:AL235))-COLUMN($O235:AL235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AM1140,N(OFFSET($O235:AM235,0,MAX(COLUMN($O235:AM235))-COLUMN($O235:AM235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AN1140,N(OFFSET($O235:AN235,0,MAX(COLUMN($O235:AN235))-COLUMN($O235:AN235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AO1140,N(OFFSET($O235:AO235,0,MAX(COLUMN($O235:AO235))-COLUMN($O235:AO235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AP1140,N(OFFSET($O235:AP235,0,MAX(COLUMN($O235:AP235))-COLUMN($O235:AP235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AQ1140,N(OFFSET($O235:AQ235,0,MAX(COLUMN($O235:AQ235))-COLUMN($O235:AQ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AR1140,N(OFFSET($O235:AR235,0,MAX(COLUMN($O235:AR235))-COLUMN($O235:AR235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AS1140,N(OFFSET($O235:AS235,0,MAX(COLUMN($O235:AS235))-COLUMN($O235:AS235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AT1140,N(OFFSET($O235:AT235,0,MAX(COLUMN($O235:AT235))-COLUMN($O235:AT235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AU1140,N(OFFSET($O235:AU235,0,MAX(COLUMN($O235:AU235))-COLUMN($O235:AU235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AV1140,N(OFFSET($O235:AV235,0,MAX(COLUMN($O235:AV235))-COLUMN($O235:AV235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AW1140,N(OFFSET($O235:AW235,0,MAX(COLUMN($O235:AW235))-COLUMN($O235:AW235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AX1140,N(OFFSET($O235:AX235,0,MAX(COLUMN($O235:AX235))-COLUMN($O235:AX235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AY1140,N(OFFSET($O235:AY235,0,MAX(COLUMN($O235:AY235))-COLUMN($O235:AY235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:AZ1140,N(OFFSET($O235:AZ235,0,MAX(COLUMN($O235:AZ235))-COLUMN($O235:AZ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BA1140,N(OFFSET($O235:BA235,0,MAX(COLUMN($O235:BA235))-COLUMN($O235:BA235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BB1140,N(OFFSET($O235:BB235,0,MAX(COLUMN($O235:BB235))-COLUMN($O235:BB235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BC1140,N(OFFSET($O235:BC235,0,MAX(COLUMN($O235:BC235))-COLUMN($O235:BC235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BD1140,N(OFFSET($O235:BD235,0,MAX(COLUMN($O235:BD235))-COLUMN($O235:BD235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BE1140,N(OFFSET($O235:BE235,0,MAX(COLUMN($O235:BE235))-COLUMN($O235:BE235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BF1140,N(OFFSET($O235:BF235,0,MAX(COLUMN($O235:BF235))-COLUMN($O235:BF235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BG1140,N(OFFSET($O235:BG235,0,MAX(COLUMN($O235:BG235))-COLUMN($O235:BG235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BH1140,N(OFFSET($O235:BH235,0,MAX(COLUMN($O235:BH235))-COLUMN($O235:BH235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BI1140,N(OFFSET($O235:BI235,0,MAX(COLUMN($O235:BI235))-COLUMN($O235:BI235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BJ1140,N(OFFSET($O235:BJ235,0,MAX(COLUMN($O235:BJ235))-COLUMN($O235:BJ235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BK1140,N(OFFSET($O235:BK235,0,MAX(COLUMN($O235:BK235))-COLUMN($O235:BK235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BL1140,N(OFFSET($O235:BL235,0,MAX(COLUMN($O235:BL235))-COLUMN($O235:BL235),1,1)))","v":0},{"$f":"SUMPRODUCT($O1140:BM1140,N(OFFSET($O235:BM235,0,MAX(COLUMN($O235:BM235))-COLUMN($O235:BM235),1,1)))","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1141:O1141,N(OFFSET($O236:O236,0,MAX(COLUMN($O236:O236))-COLUMN($O236:O236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:P1141,N(OFFSET($O236:P236,0,MAX(COLUMN($O236:P236))-COLUMN($O236:P236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:Q1141,N(OFFSET($O236:Q236,0,MAX(COLUMN($O236:Q236))-COLUMN($O236:Q236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:R1141,N(OFFSET($O236:R236,0,MAX(COLUMN($O236:R236))-COLUMN($O236:R236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:S1141,N(OFFSET($O236:S236,0,MAX(COLUMN($O236:S236))-COLUMN($O236:S236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:T1141,N(OFFSET($O236:T236,0,MAX(COLUMN($O236:T236))-COLUMN($O236:T236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:U1141,N(OFFSET($O236:U236,0,MAX(COLUMN($O236:U236))-COLUMN($O236:U236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:V1141,N(OFFSET($O236:V236,0,MAX(COLUMN($O236:V236))-COLUMN($O236:V236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:W1141,N(OFFSET($O236:W236,0,MAX(COLUMN($O236:W236))-COLUMN($O236:W236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:X1141,N(OFFSET($O236:X236,0,MAX(COLUMN($O236:X236))-COLUMN($O236:X236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:Y1141,N(OFFSET($O236:Y236,0,MAX(COLUMN($O236:Y236))-COLUMN($O236:Y236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:Z1141,N(OFFSET($O236:Z236,0,MAX(COLUMN($O236:Z236))-COLUMN($O236:Z236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AA1141,N(OFFSET($O236:AA236,0,MAX(COLUMN($O236:AA236))-COLUMN($O236:AA236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AB1141,N(OFFSET($O236:AB236,0,MAX(COLUMN($O236:AB236))-COLUMN($O236:AB236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AC1141,N(OFFSET($O236:AC236,0,MAX(COLUMN($O236:AC236))-COLUMN($O236:AC236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AD1141,N(OFFSET($O236:AD236,0,MAX(COLUMN($O236:AD236))-COLUMN($O236:AD236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AE1141,N(OFFSET($O236:AE236,0,MAX(COLUMN($O236:AE236))-COLUMN($O236:AE236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AF1141,N(OFFSET($O236:AF236,0,MAX(COLUMN($O236:AF236))-COLUMN($O236:AF236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AG1141,N(OFFSET($O236:AG236,0,MAX(COLUMN($O236:AG236))-COLUMN($O236:AG236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AH1141,N(OFFSET($O236:AH236,0,MAX(COLUMN($O236:AH236))-COLUMN($O236:AH236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AI1141,N(OFFSET($O236:AI236,0,MAX(COLUMN($O236:AI236))-COLUMN($O236:AI236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AJ1141,N(OFFSET($O236:AJ236,0,MAX(COLUMN($O236:AJ236))-COLUMN($O236:AJ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AK1141,N(OFFSET($O236:AK236,0,MAX(COLUMN($O236:AK236))-COLUMN($O236:AK236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AL1141,N(OFFSET($O236:AL236,0,MAX(COLUMN($O236:AL236))-COLUMN($O236:AL236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AM1141,N(OFFSET($O236:AM236,0,MAX(COLUMN($O236:AM236))-COLUMN($O236:AM236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AN1141,N(OFFSET($O236:AN236,0,MAX(COLUMN($O236:AN236))-COLUMN($O236:AN236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AO1141,N(OFFSET($O236:AO236,0,MAX(COLUMN($O236:AO236))-COLUMN($O236:AO236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AP1141,N(OFFSET($O236:AP236,0,MAX(COLUMN($O236:AP236))-COLUMN($O236:AP236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AQ1141,N(OFFSET($O236:AQ236,0,MAX(COLUMN($O236:AQ236))-COLUMN($O236:AQ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AR1141,N(OFFSET($O236:AR236,0,MAX(COLUMN($O236:AR236))-COLUMN($O236:AR236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AS1141,N(OFFSET($O236:AS236,0,MAX(COLUMN($O236:AS236))-COLUMN($O236:AS236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AT1141,N(OFFSET($O236:AT236,0,MAX(COLUMN($O236:AT236))-COLUMN($O236:AT236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AU1141,N(OFFSET($O236:AU236,0,MAX(COLUMN($O236:AU236))-COLUMN($O236:AU236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AV1141,N(OFFSET($O236:AV236,0,MAX(COLUMN($O236:AV236))-COLUMN($O236:AV236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AW1141,N(OFFSET($O236:AW236,0,MAX(COLUMN($O236:AW236))-COLUMN($O236:AW236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AX1141,N(OFFSET($O236:AX236,0,MAX(COLUMN($O236:AX236))-COLUMN($O236:AX236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AY1141,N(OFFSET($O236:AY236,0,MAX(COLUMN($O236:AY236))-COLUMN($O236:AY236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:AZ1141,N(OFFSET($O236:AZ236,0,MAX(COLUMN($O236:AZ236))-COLUMN($O236:AZ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BA1141,N(OFFSET($O236:BA236,0,MAX(COLUMN($O236:BA236))-COLUMN($O236:BA236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BB1141,N(OFFSET($O236:BB236,0,MAX(COLUMN($O236:BB236))-COLUMN($O236:BB236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BC1141,N(OFFSET($O236:BC236,0,MAX(COLUMN($O236:BC236))-COLUMN($O236:BC236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BD1141,N(OFFSET($O236:BD236,0,MAX(COLUMN($O236:BD236))-COLUMN($O236:BD236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BE1141,N(OFFSET($O236:BE236,0,MAX(COLUMN($O236:BE236))-COLUMN($O236:BE236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BF1141,N(OFFSET($O236:BF236,0,MAX(COLUMN($O236:BF236))-COLUMN($O236:BF236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BG1141,N(OFFSET($O236:BG236,0,MAX(COLUMN($O236:BG236))-COLUMN($O236:BG236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BH1141,N(OFFSET($O236:BH236,0,MAX(COLUMN($O236:BH236))-COLUMN($O236:BH236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BI1141,N(OFFSET($O236:BI236,0,MAX(COLUMN($O236:BI236))-COLUMN($O236:BI236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BJ1141,N(OFFSET($O236:BJ236,0,MAX(COLUMN($O236:BJ236))-COLUMN($O236:BJ236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BK1141,N(OFFSET($O236:BK236,0,MAX(COLUMN($O236:BK236))-COLUMN($O236:BK236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BL1141,N(OFFSET($O236:BL236,0,MAX(COLUMN($O236:BL236))-COLUMN($O236:BL236),1,1)))","v":0},{"$f":"SUMPRODUCT($O1141:BM1141,N(OFFSET($O236:BM236,0,MAX(COLUMN($O236:BM236))-COLUMN($O236:BM236),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1145","v":"Total AFUDC Equity Depr Adj."},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1146:O1170)","v":0},{"$f":"SUM(P1146:P1170)","v":0},{"$f":"SUM(Q1146:Q1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Perm. Tax Difference"]
[null,null,{"$f":"C1174+1","v":1},{"$f":"INDEX(D$64:D$88,$C1175,1)","v":"Capital Costs"},{"$f":"INDEX(E$64:E$88,$C1175,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O1175:BM1175,$O$12:$BM$12)","v":0},{"$f":"SUM(O1175:BM1175)","v":0},null,null,{"$f":"O1146*$H1175/(1-$H1175)","v":0},{"$f":"P1146*$H1175/(1-$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]
[null,null,{"$f":"C1175+1","v":2},{"$f":"INDEX(D$64:D$88,$C1176,1)","v":"O&M"},"Operating Expense",2,null,{"$f":"H1175","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O1176:BM1176,$O$12:$BM$12)","v":0},{"$f":"SUM(O1176:BM1176)","v":0},null,null,{"$f":"O1147*$H1176/(1-$H1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"H1176","v":0.25345000000000001},null,null,0,0,null,null,{"$f":"O1148*$H1177/(1-$H1177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,{"$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,5,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1150*$H1179/(1-$H1179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,7,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1152*$H1181/(1-$H1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,9,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1154*$H1183/(1-$H1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,11,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1156*$H1185/(1-$H1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,13,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1158*$H1187/(1-$H1187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,15,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1160*$H1189/(1-$H1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,17,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1162*$H1191/(1-$H1191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,19,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1164*$H1193/(1-$H1193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$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,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1166*$H1195/(1-$H1195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1167*$H1196/(1-$H1196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1168*$H1197/(1-$H1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1169*$H1198/(1-$H1198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"O1170*$H1199/(1-$H1199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1174","v":"Total AFUDC Perm. Tax Difference"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1175:O1199)","v":0},{"$f":"SUM(P1175:P1199)","v":0},{"$f":"SUM(Q1175:Q1199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"INVESTMENT TAX CREDIT"]
[]
[null,null,null,"ITC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,O$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,P$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,Q$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,R$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,S$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,T$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,U$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,V$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,W$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,X$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,Y$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,Z$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AA$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AB$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AC$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AD$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AE$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AF$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AG$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AH$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AI$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AJ$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AK$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AL$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AM$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AN$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AO$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AP$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AQ$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AR$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AS$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AT$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AU$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AV$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AW$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AX$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AY$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,AZ$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BA$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BB$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BC$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BD$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BE$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BF$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BG$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BH$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BI$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BJ$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BK$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BL$10,Assumptions!$C$54:$H$54),10%)","v":0.10},{"$f":"MAX(SUMIF(Assumptions!$C$53:$H$53,BM$10,Assumptions!$C$54:$H$54),10%)","v":0.10}]
[]
[null,null,null,"Investment Tax Credit (ITC)",null,null,null,"ITC"]
[null,null,{"$f":"C1207+1","v":1},{"$f":"INDEX(D$64:D$88,$C1208,1)","v":"Capital Costs"},"Capital",4,null,{"$f":"Input!N12","v":false},null,null,{"$f":"SUMPRODUCT(O1208:BM1208,$O$12:$BM$12)","v":0},{"$f":"SUM(O1208:BM1208)","v":0},null,null,{"$f":"O569*O$1205*($H1208=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,{"$f":"AU569*AU$1205*($H1208=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1208+1","v":2},"O&M","Operating Expense",2,null,{"$f":"Input!N13","v":false},null,null,{"$f":"SUMPRODUCT(O1209:BM1209,$O$12:$BM$12)","v":0},{"$f":"SUM(O1209:BM1209)","v":0},null,null,{"$f":"O570*O$1205*($H1209=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,{"$f":"AU570*AU$1205*($H1209=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,{"$f":"Input!N14","v":false},null,null,0,0,null,null,{"$f":"O571*O$1205*($H1210=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,{"$f":"AU571*AU$1205*($H1210=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,{"$f":"Input!N15","v":false},null,null,0,0,null,null,{"$f":"O572*O$1205*($H1211=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,{"$f":"AU572*AU$1205*($H1211=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,{"$f":"Input!N16","v":false},null,null,0,0,null,null,{"$f":"O573*O$1205*($H1212=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,{"$f":"AU573*AU$1205*($H1212=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,{"$f":"Input!N17","v":false},null,null,0,0,null,null,{"$f":"O574*O$1205*($H1213=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,{"$f":"AU574*AU$1205*($H1213=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,{"$f":"Input!N18","v":false},null,null,0,0,null,null,{"$f":"O575*O$1205*($H1214=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,{"$f":"AU575*AU$1205*($H1214=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,{"$f":"Input!N19","v":false},null,null,0,0,null,null,{"$f":"O576*O$1205*($H1215=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,{"$f":"AU576*AU$1205*($H1215=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,{"$f":"Input!N20","v":false},null,null,0,0,null,null,{"$f":"O577*O$1205*($H1216=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,{"$f":"AU577*AU$1205*($H1216=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,{"$f":"Input!N21","v":false},null,null,0,0,null,null,{"$f":"O578*O$1205*($H1217=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,{"$f":"AU578*AU$1205*($H1217=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,{"$f":"Input!N22","v":false},null,null,0,0,null,null,{"$f":"O579*O$1205*($H1218=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,{"$f":"AU579*AU$1205*($H1218=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,{"$f":"Input!N23","v":false},null,null,0,0,null,null,{"$f":"O580*O$1205*($H1219=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,{"$f":"AU580*AU$1205*($H1219=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,{"$f":"Input!N24","v":false},null,null,0,0,null,null,{"$f":"O581*O$1205*($H1220=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,{"$f":"AU581*AU$1205*($H1220=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,{"$f":"Input!N25","v":false},null,null,0,0,null,null,{"$f":"O582*O$1205*($H1221=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,{"$f":"AU582*AU$1205*($H1221=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,{"$f":"Input!N26","v":false},null,null,0,0,null,null,{"$f":"O583*O$1205*($H1222=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,{"$f":"AU583*AU$1205*($H1222=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,{"$f":"Input!N27","v":false},null,null,0,0,null,null,{"$f":"O584*O$1205*($H1223=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,{"$f":"AU584*AU$1205*($H1223=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,{"$f":"Input!N28","v":false},null,null,0,0,null,null,{"$f":"O585*O$1205*($H1224=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,{"$f":"AU585*AU$1205*($H1224=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,{"$f":"Input!N29","v":false},null,null,0,0,null,null,{"$f":"O586*O$1205*($H1225=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,{"$f":"AU586*AU$1205*($H1225=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,{"$f":"Input!N30","v":false},null,null,0,0,null,null,{"$f":"O587*O$1205*($H1226=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,{"$f":"AU587*AU$1205*($H1226=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,{"$f":"Input!N31","v":false},null,null,0,0,null,null,{"$f":"O588*O$1205*($H1227=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,{"$f":"AU588*AU$1205*($H1227=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,{"$f":"Input!N32","v":false},null,null,0,0,null,null,{"$f":"O589*O$1205*($H1228=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,{"$f":"AU589*AU$1205*($H1228=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,{"$f":"Input!N33","v":false},null,null,0,0,null,null,{"$f":"O590*O$1205*($H1229=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,{"$f":"AU590*AU$1205*($H1229=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,{"$f":"Input!N34","v":false},null,null,0,0,null,null,{"$f":"O591*O$1205*($H1230=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,{"$f":"AU591*AU$1205*($H1230=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,{"$f":"Input!N35","v":false},null,null,0,0,null,null,{"$f":"O592*O$1205*($H1231=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,{"$f":"AU592*AU$1205*($H1231=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,{"$f":"Input!N36","v":false},null,null,0,0,null,null,{"$f":"O593*O$1205*($H1232=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,{"$f":"AU593*AU$1205*($H1232=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1207","v":"Total Investment Tax Credit (ITC)"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1208:O1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1208:AU1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Basis Reduction",null,null,null,"ITC","Basis Reduction"]
[null,null,{"$f":"C1236+1","v":1},{"$f":"INDEX(D$64:D$88,$C1237,1)","v":"Capital Costs"},"Capital",4,null,{"$f":"H1208","v":false},0.50,null,{"$f":"SUMPRODUCT(O1237:BM1237,$O$12:$BM$12)","v":0},{"$f":"SUM(O1237:BM1237)","v":0},null,null,{"$f":"-O1208*$I1237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1208*$I1237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1237+1","v":2},"O&M","Operating Expense",2,null,{"$f":"H1209","v":false},0.50,null,{"$f":"SUMPRODUCT(O1238:BM1238,$O$12:$BM$12)","v":0},{"$f":"SUM(O1238:BM1238)","v":0},null,null,{"$f":"-O1209*$I1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1209*$I1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1210*$I1239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1210*$I1239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,false,0.50,null,0,0,null,null,{"$f":"-O1211*$I1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1211*$I1240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1212*$I1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1212*$I1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1213*$I1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1213*$I1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1214*$I1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1214*$I1243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1215*$I1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1215*$I1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1216*$I1245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1216*$I1245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1217*$I1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1217*$I1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1218*$I1247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1218*$I1247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1219*$I1248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1219*$I1248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1220*$I1249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1220*$I1249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1221*$I1250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1221*$I1250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1222*$I1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1222*$I1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1223*$I1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1223*$I1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1224*$I1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1224*$I1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1225*$I1254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1225*$I1254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1226*$I1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1226*$I1255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1227*$I1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1227*$I1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1228*$I1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1228*$I1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1229*$I1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1229*$I1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1230*$I1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1230*$I1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1231*$I1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1231*$I1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,false,0.50,null,0,0,null,null,{"$f":"-O1232*$I1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1232*$I1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1236","v":"Total ITC Basis Reduction"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1237:O1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1237:AU1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Normalization, After Tax"]
[null,null,{"$f":"C1265+1","v":1},{"$f":"INDEX(D$64:D$88,$C1266,1)","v":"Capital Costs"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1266:BM1266,$O$12:$BM$12)","v":0},{"$f":"SUM(O1266:BM1266)","v":0},null,null,{"$f":"-SUMPRODUCT($O1208:O1208,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:P1208,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:Q1208,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:R1208,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:S1208,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:T1208,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:U1208,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:V1208,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:W1208,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:X1208,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:Y1208,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:Z1208,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AA1208,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AB1208,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AC1208,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AD1208,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AE1208,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AF1208,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AG1208,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AH1208,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AI1208,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AJ1208,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AK1208,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AL1208,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AM1208,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AN1208,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AO1208,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AP1208,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AQ1208,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AR1208,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AS1208,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AT1208,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AU1208,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AV1208,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AW1208,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AX1208,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AY1208,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:AZ1208,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BA1208,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BB1208,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BC1208,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BD1208,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BE1208,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BF1208,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BG1208,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BH1208,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BI1208,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BJ1208,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BK1208,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BL1208,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1208:BM1208,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))","v":0}]
[null,null,{"$f":"C1266+1","v":2},"O&M","Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(O1267:BM1267,$O$12:$BM$12)","v":0},{"$f":"SUM(O1267:BM1267)","v":0},null,null,{"$f":"-SUMPRODUCT($O1209:O1209,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:P1209,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:Q1209,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:R1209,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:S1209,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:T1209,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:U1209,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:V1209,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:W1209,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:X1209,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:Y1209,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:Z1209,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AA1209,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AB1209,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AC1209,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AD1209,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AE1209,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AF1209,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AG1209,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AH1209,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AI1209,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AJ1209,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AK1209,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AL1209,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AM1209,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AN1209,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AO1209,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AP1209,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AQ1209,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AR1209,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AS1209,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AT1209,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AU1209,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AV1209,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AW1209,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AX1209,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AY1209,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:AZ1209,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BA1209,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BB1209,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BC1209,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BD1209,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BE1209,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BF1209,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BG1209,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BH1209,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BI1209,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BJ1209,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BK1209,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BL1209,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1209:BM1209,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))","v":0}]
[null,null,3,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1210:O1210,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:P1210,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:Q1210,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:R1210,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:S1210,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:T1210,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:U1210,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:V1210,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:W1210,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:X1210,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:Y1210,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:Z1210,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AA1210,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AB1210,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AC1210,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AD1210,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AE1210,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AF1210,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AG1210,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AH1210,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AI1210,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AJ1210,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AK1210,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AL1210,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AM1210,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AN1210,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AO1210,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AP1210,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AQ1210,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AR1210,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AS1210,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AT1210,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AU1210,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AV1210,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AW1210,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AX1210,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AY1210,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:AZ1210,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BA1210,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BB1210,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BC1210,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BD1210,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BE1210,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BF1210,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BG1210,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BH1210,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BI1210,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BJ1210,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BK1210,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BL1210,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1210:BM1210,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))","v":0}]
[null,null,4,"…","Operating Savings",1,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1211:O1211,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:P1211,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:Q1211,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:R1211,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:S1211,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:T1211,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:U1211,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:V1211,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:W1211,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:X1211,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:Y1211,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:Z1211,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AA1211,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AB1211,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AC1211,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AD1211,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AE1211,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AF1211,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AG1211,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AH1211,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AI1211,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AJ1211,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AK1211,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AL1211,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AM1211,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AN1211,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AO1211,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AP1211,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AQ1211,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AR1211,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AS1211,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AT1211,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AU1211,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AV1211,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AW1211,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AX1211,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AY1211,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:AZ1211,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BA1211,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BB1211,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BC1211,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BD1211,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BE1211,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BF1211,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BG1211,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BH1211,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BI1211,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BJ1211,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BK1211,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BL1211,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1211:BM1211,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))","v":0}]
[null,null,5,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1212:O1212,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:P1212,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:Q1212,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:R1212,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:S1212,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:T1212,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:U1212,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:V1212,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:W1212,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:X1212,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:Y1212,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:Z1212,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AA1212,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AB1212,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AC1212,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AD1212,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AE1212,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AF1212,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AG1212,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AH1212,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AI1212,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AJ1212,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AK1212,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AL1212,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AM1212,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AN1212,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AO1212,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AP1212,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AQ1212,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AR1212,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AS1212,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AT1212,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AU1212,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AV1212,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AW1212,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AX1212,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AY1212,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:AZ1212,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BA1212,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BB1212,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BC1212,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BD1212,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BE1212,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BF1212,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BG1212,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BH1212,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BI1212,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BJ1212,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BK1212,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BL1212,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1212:BM1212,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))","v":0}]
[null,null,6,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1213:O1213,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:P1213,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:Q1213,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:R1213,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:S1213,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:T1213,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:U1213,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:V1213,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:W1213,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:X1213,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:Y1213,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:Z1213,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AA1213,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AB1213,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AC1213,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AD1213,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AE1213,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AF1213,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AG1213,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AH1213,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AI1213,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AJ1213,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AK1213,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AL1213,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AM1213,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AN1213,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AO1213,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AP1213,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AQ1213,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AR1213,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AS1213,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AT1213,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AU1213,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AV1213,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AW1213,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AX1213,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AY1213,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:AZ1213,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BA1213,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BB1213,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BC1213,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BD1213,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BE1213,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BF1213,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BG1213,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BH1213,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BI1213,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BJ1213,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BK1213,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BL1213,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1213:BM1213,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))","v":0}]
[null,null,7,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1214:O1214,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:P1214,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:Q1214,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:R1214,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:S1214,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:T1214,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:U1214,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:V1214,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:W1214,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:X1214,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:Y1214,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:Z1214,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AA1214,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AB1214,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AC1214,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AD1214,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AE1214,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AF1214,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AG1214,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AH1214,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AI1214,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AJ1214,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AK1214,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AL1214,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AM1214,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AN1214,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AO1214,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AP1214,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AQ1214,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AR1214,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AS1214,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AT1214,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AU1214,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AV1214,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AW1214,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AX1214,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AY1214,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:AZ1214,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BA1214,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BB1214,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BC1214,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BD1214,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BE1214,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BF1214,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BG1214,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BH1214,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BI1214,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BJ1214,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BK1214,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BL1214,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1214:BM1214,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))","v":0}]
[null,null,8,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1215:O1215,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:P1215,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:Q1215,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:R1215,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:S1215,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:T1215,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:U1215,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:V1215,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:W1215,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:X1215,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:Y1215,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:Z1215,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AA1215,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AB1215,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AC1215,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AD1215,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AE1215,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AF1215,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AG1215,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AH1215,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AI1215,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AJ1215,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AK1215,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AL1215,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AM1215,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AN1215,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AO1215,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AP1215,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AQ1215,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AR1215,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AS1215,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AT1215,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AU1215,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AV1215,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AW1215,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AX1215,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AY1215,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:AZ1215,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BA1215,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BB1215,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BC1215,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BD1215,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BE1215,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BF1215,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BG1215,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BH1215,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BI1215,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BJ1215,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BK1215,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BL1215,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1215:BM1215,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))","v":0}]
[null,null,9,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1216:O1216,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:P1216,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:Q1216,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:R1216,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:S1216,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:T1216,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:U1216,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:V1216,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:W1216,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:X1216,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:Y1216,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:Z1216,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AA1216,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AB1216,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AC1216,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AD1216,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AE1216,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AF1216,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AG1216,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AH1216,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AI1216,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AJ1216,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AK1216,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AL1216,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AM1216,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AN1216,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AO1216,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AP1216,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AQ1216,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AR1216,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AS1216,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AT1216,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AU1216,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AV1216,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AW1216,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AX1216,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AY1216,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:AZ1216,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BA1216,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BB1216,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BC1216,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BD1216,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BE1216,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BF1216,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BG1216,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BH1216,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BI1216,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BJ1216,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BK1216,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BL1216,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1216:BM1216,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))","v":0}]
[null,null,10,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1217:O1217,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:P1217,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:Q1217,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:R1217,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:S1217,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:T1217,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:U1217,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:V1217,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:W1217,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:X1217,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:Y1217,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:Z1217,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AA1217,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AB1217,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AC1217,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AD1217,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AE1217,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AF1217,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AG1217,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AH1217,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AI1217,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AJ1217,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AK1217,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AL1217,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AM1217,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AN1217,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AO1217,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AP1217,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AQ1217,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AR1217,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AS1217,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AT1217,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AU1217,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AV1217,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AW1217,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AX1217,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AY1217,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:AZ1217,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BA1217,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BB1217,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BC1217,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BD1217,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BE1217,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BF1217,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BG1217,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BH1217,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BI1217,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BJ1217,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BK1217,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BL1217,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1217:BM1217,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))","v":0}]
[null,null,11,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1218:O1218,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:P1218,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:Q1218,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:R1218,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:S1218,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:T1218,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:U1218,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:V1218,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:W1218,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:X1218,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:Y1218,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:Z1218,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AA1218,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AB1218,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AC1218,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AD1218,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AE1218,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AF1218,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AG1218,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AH1218,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AI1218,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AJ1218,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AK1218,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AL1218,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AM1218,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AN1218,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AO1218,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AP1218,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AQ1218,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AR1218,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AS1218,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AT1218,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AU1218,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AV1218,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AW1218,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AX1218,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AY1218,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:AZ1218,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BA1218,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BB1218,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BC1218,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BD1218,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BE1218,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BF1218,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BG1218,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BH1218,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BI1218,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BJ1218,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BK1218,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BL1218,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1218:BM1218,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))","v":0}]
[null,null,12,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1219:O1219,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:P1219,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:Q1219,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:R1219,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:S1219,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:T1219,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:U1219,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:V1219,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:W1219,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:X1219,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:Y1219,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:Z1219,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AA1219,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AB1219,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AC1219,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AD1219,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AE1219,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AF1219,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AG1219,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AH1219,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AI1219,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AJ1219,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AK1219,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AL1219,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AM1219,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AN1219,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AO1219,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AP1219,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AQ1219,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AR1219,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AS1219,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AT1219,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AU1219,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AV1219,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AW1219,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AX1219,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AY1219,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:AZ1219,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BA1219,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BB1219,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BC1219,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BD1219,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BE1219,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BF1219,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BG1219,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BH1219,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BI1219,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BJ1219,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BK1219,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BL1219,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1219:BM1219,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))","v":0}]
[null,null,13,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1220:O1220,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:P1220,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:Q1220,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:R1220,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:S1220,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:T1220,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:U1220,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:V1220,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:W1220,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:X1220,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:Y1220,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:Z1220,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AA1220,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AB1220,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AC1220,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AD1220,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AE1220,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AF1220,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AG1220,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AH1220,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AI1220,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AJ1220,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AK1220,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AL1220,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AM1220,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AN1220,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AO1220,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AP1220,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AQ1220,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AR1220,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AS1220,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AT1220,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AU1220,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AV1220,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AW1220,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AX1220,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AY1220,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:AZ1220,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BA1220,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BB1220,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BC1220,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BD1220,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BE1220,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BF1220,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BG1220,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BH1220,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BI1220,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BJ1220,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BK1220,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BL1220,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1220:BM1220,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))","v":0}]
[null,null,14,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1221:O1221,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:P1221,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:Q1221,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:R1221,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:S1221,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:T1221,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:U1221,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:V1221,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:W1221,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:X1221,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:Y1221,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:Z1221,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AA1221,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AB1221,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AC1221,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AD1221,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AE1221,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AF1221,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AG1221,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AH1221,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AI1221,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AJ1221,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AK1221,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AL1221,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AM1221,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AN1221,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AO1221,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AP1221,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AQ1221,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AR1221,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AS1221,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AT1221,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AU1221,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AV1221,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AW1221,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AX1221,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AY1221,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:AZ1221,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BA1221,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BB1221,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BC1221,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BD1221,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BE1221,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BF1221,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BG1221,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BH1221,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BI1221,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BJ1221,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BK1221,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BL1221,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1221:BM1221,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))","v":0}]
[null,null,15,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1222:O1222,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:P1222,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:Q1222,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:R1222,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:S1222,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:T1222,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:U1222,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:V1222,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:W1222,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:X1222,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:Y1222,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:Z1222,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AA1222,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AB1222,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AC1222,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AD1222,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AE1222,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AF1222,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AG1222,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AH1222,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AI1222,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AJ1222,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AK1222,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AL1222,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AM1222,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AN1222,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AO1222,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AP1222,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AQ1222,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AR1222,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AS1222,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AT1222,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AU1222,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AV1222,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AW1222,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AX1222,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AY1222,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:AZ1222,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BA1222,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BB1222,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BC1222,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BD1222,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BE1222,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BF1222,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BG1222,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BH1222,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BI1222,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BJ1222,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BK1222,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BL1222,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1222:BM1222,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))","v":0}]
[null,null,16,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1223:O1223,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:P1223,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:Q1223,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:R1223,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:S1223,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:T1223,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:U1223,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:V1223,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:W1223,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:X1223,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:Y1223,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:Z1223,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AA1223,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AB1223,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AC1223,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AD1223,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AE1223,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AF1223,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AG1223,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AH1223,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AI1223,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AJ1223,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AK1223,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AL1223,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AM1223,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AN1223,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AO1223,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AP1223,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AQ1223,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AR1223,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AS1223,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AT1223,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AU1223,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AV1223,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AW1223,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AX1223,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AY1223,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:AZ1223,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BA1223,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BB1223,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BC1223,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BD1223,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BE1223,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BF1223,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BG1223,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BH1223,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BI1223,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BJ1223,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BK1223,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BL1223,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1223:BM1223,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))","v":0}]
[null,null,17,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1224:O1224,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:P1224,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:Q1224,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:R1224,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:S1224,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:T1224,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:U1224,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:V1224,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:W1224,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:X1224,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:Y1224,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:Z1224,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AA1224,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AB1224,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AC1224,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AD1224,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AE1224,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AF1224,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AG1224,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AH1224,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AI1224,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AJ1224,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AK1224,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AL1224,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AM1224,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AN1224,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AO1224,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AP1224,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AQ1224,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AR1224,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AS1224,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AT1224,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AU1224,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AV1224,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AW1224,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AX1224,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AY1224,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:AZ1224,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BA1224,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BB1224,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BC1224,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BD1224,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BE1224,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BF1224,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BG1224,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BH1224,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BI1224,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BJ1224,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BK1224,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BL1224,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1224:BM1224,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))","v":0}]
[null,null,18,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1225:O1225,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:P1225,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:Q1225,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:R1225,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:S1225,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:T1225,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:U1225,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:V1225,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:W1225,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:X1225,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:Y1225,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:Z1225,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AA1225,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AB1225,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AC1225,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AD1225,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AE1225,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AF1225,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AG1225,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AH1225,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AI1225,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AJ1225,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AK1225,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AL1225,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AM1225,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AN1225,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AO1225,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AP1225,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AQ1225,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AR1225,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AS1225,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AT1225,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AU1225,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AV1225,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AW1225,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AX1225,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AY1225,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:AZ1225,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BA1225,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BB1225,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BC1225,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BD1225,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BE1225,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BF1225,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BG1225,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BH1225,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BI1225,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BJ1225,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BK1225,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BL1225,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1225:BM1225,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))","v":0}]
[null,null,19,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1226:O1226,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:P1226,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:Q1226,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:R1226,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:S1226,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:T1226,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:U1226,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:V1226,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:W1226,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:X1226,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:Y1226,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:Z1226,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AA1226,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AB1226,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AC1226,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AD1226,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AE1226,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AF1226,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AG1226,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AH1226,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AI1226,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AJ1226,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AK1226,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AL1226,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AM1226,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AN1226,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AO1226,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AP1226,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AQ1226,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AR1226,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AS1226,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AT1226,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AU1226,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AV1226,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AW1226,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AX1226,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AY1226,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:AZ1226,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BA1226,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BB1226,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BC1226,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BD1226,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BE1226,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BF1226,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BG1226,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BH1226,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BI1226,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BJ1226,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BK1226,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BL1226,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1226:BM1226,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))","v":0}]
[null,null,20,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1227:O1227,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:P1227,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:Q1227,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:R1227,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:S1227,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:T1227,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:U1227,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:V1227,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:W1227,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:X1227,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:Y1227,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:Z1227,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AA1227,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AB1227,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AC1227,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AD1227,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AE1227,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AF1227,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AG1227,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AH1227,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AI1227,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AJ1227,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AK1227,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AL1227,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AM1227,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AN1227,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AO1227,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AP1227,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AQ1227,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AR1227,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AS1227,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AT1227,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AU1227,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AV1227,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AW1227,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AX1227,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AY1227,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:AZ1227,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BA1227,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BB1227,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BC1227,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BD1227,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BE1227,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BF1227,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BG1227,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BH1227,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BI1227,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BJ1227,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BK1227,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BL1227,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1227:BM1227,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))","v":0}]
[null,null,21,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1228:O1228,N(OFFSET($O232:O232,0,MAX(COLUMN($O232:O232))-COLUMN($O232:O232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:P1228,N(OFFSET($O232:P232,0,MAX(COLUMN($O232:P232))-COLUMN($O232:P232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:Q1228,N(OFFSET($O232:Q232,0,MAX(COLUMN($O232:Q232))-COLUMN($O232:Q232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:R1228,N(OFFSET($O232:R232,0,MAX(COLUMN($O232:R232))-COLUMN($O232:R232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:S1228,N(OFFSET($O232:S232,0,MAX(COLUMN($O232:S232))-COLUMN($O232:S232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:T1228,N(OFFSET($O232:T232,0,MAX(COLUMN($O232:T232))-COLUMN($O232:T232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:U1228,N(OFFSET($O232:U232,0,MAX(COLUMN($O232:U232))-COLUMN($O232:U232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:V1228,N(OFFSET($O232:V232,0,MAX(COLUMN($O232:V232))-COLUMN($O232:V232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:W1228,N(OFFSET($O232:W232,0,MAX(COLUMN($O232:W232))-COLUMN($O232:W232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:X1228,N(OFFSET($O232:X232,0,MAX(COLUMN($O232:X232))-COLUMN($O232:X232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:Y1228,N(OFFSET($O232:Y232,0,MAX(COLUMN($O232:Y232))-COLUMN($O232:Y232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:Z1228,N(OFFSET($O232:Z232,0,MAX(COLUMN($O232:Z232))-COLUMN($O232:Z232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AA1228,N(OFFSET($O232:AA232,0,MAX(COLUMN($O232:AA232))-COLUMN($O232:AA232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AB1228,N(OFFSET($O232:AB232,0,MAX(COLUMN($O232:AB232))-COLUMN($O232:AB232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AC1228,N(OFFSET($O232:AC232,0,MAX(COLUMN($O232:AC232))-COLUMN($O232:AC232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AD1228,N(OFFSET($O232:AD232,0,MAX(COLUMN($O232:AD232))-COLUMN($O232:AD232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AE1228,N(OFFSET($O232:AE232,0,MAX(COLUMN($O232:AE232))-COLUMN($O232:AE232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AF1228,N(OFFSET($O232:AF232,0,MAX(COLUMN($O232:AF232))-COLUMN($O232:AF232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AG1228,N(OFFSET($O232:AG232,0,MAX(COLUMN($O232:AG232))-COLUMN($O232:AG232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AH1228,N(OFFSET($O232:AH232,0,MAX(COLUMN($O232:AH232))-COLUMN($O232:AH232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AI1228,N(OFFSET($O232:AI232,0,MAX(COLUMN($O232:AI232))-COLUMN($O232:AI232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AJ1228,N(OFFSET($O232:AJ232,0,MAX(COLUMN($O232:AJ232))-COLUMN($O232:AJ232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AK1228,N(OFFSET($O232:AK232,0,MAX(COLUMN($O232:AK232))-COLUMN($O232:AK232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AL1228,N(OFFSET($O232:AL232,0,MAX(COLUMN($O232:AL232))-COLUMN($O232:AL232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AM1228,N(OFFSET($O232:AM232,0,MAX(COLUMN($O232:AM232))-COLUMN($O232:AM232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AN1228,N(OFFSET($O232:AN232,0,MAX(COLUMN($O232:AN232))-COLUMN($O232:AN232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AO1228,N(OFFSET($O232:AO232,0,MAX(COLUMN($O232:AO232))-COLUMN($O232:AO232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AP1228,N(OFFSET($O232:AP232,0,MAX(COLUMN($O232:AP232))-COLUMN($O232:AP232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AQ1228,N(OFFSET($O232:AQ232,0,MAX(COLUMN($O232:AQ232))-COLUMN($O232:AQ232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AR1228,N(OFFSET($O232:AR232,0,MAX(COLUMN($O232:AR232))-COLUMN($O232:AR232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AS1228,N(OFFSET($O232:AS232,0,MAX(COLUMN($O232:AS232))-COLUMN($O232:AS232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AT1228,N(OFFSET($O232:AT232,0,MAX(COLUMN($O232:AT232))-COLUMN($O232:AT232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AU1228,N(OFFSET($O232:AU232,0,MAX(COLUMN($O232:AU232))-COLUMN($O232:AU232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AV1228,N(OFFSET($O232:AV232,0,MAX(COLUMN($O232:AV232))-COLUMN($O232:AV232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AW1228,N(OFFSET($O232:AW232,0,MAX(COLUMN($O232:AW232))-COLUMN($O232:AW232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AX1228,N(OFFSET($O232:AX232,0,MAX(COLUMN($O232:AX232))-COLUMN($O232:AX232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AY1228,N(OFFSET($O232:AY232,0,MAX(COLUMN($O232:AY232))-COLUMN($O232:AY232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:AZ1228,N(OFFSET($O232:AZ232,0,MAX(COLUMN($O232:AZ232))-COLUMN($O232:AZ232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BA1228,N(OFFSET($O232:BA232,0,MAX(COLUMN($O232:BA232))-COLUMN($O232:BA232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BB1228,N(OFFSET($O232:BB232,0,MAX(COLUMN($O232:BB232))-COLUMN($O232:BB232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BC1228,N(OFFSET($O232:BC232,0,MAX(COLUMN($O232:BC232))-COLUMN($O232:BC232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BD1228,N(OFFSET($O232:BD232,0,MAX(COLUMN($O232:BD232))-COLUMN($O232:BD232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BE1228,N(OFFSET($O232:BE232,0,MAX(COLUMN($O232:BE232))-COLUMN($O232:BE232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BF1228,N(OFFSET($O232:BF232,0,MAX(COLUMN($O232:BF232))-COLUMN($O232:BF232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BG1228,N(OFFSET($O232:BG232,0,MAX(COLUMN($O232:BG232))-COLUMN($O232:BG232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BH1228,N(OFFSET($O232:BH232,0,MAX(COLUMN($O232:BH232))-COLUMN($O232:BH232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BI1228,N(OFFSET($O232:BI232,0,MAX(COLUMN($O232:BI232))-COLUMN($O232:BI232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BJ1228,N(OFFSET($O232:BJ232,0,MAX(COLUMN($O232:BJ232))-COLUMN($O232:BJ232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BK1228,N(OFFSET($O232:BK232,0,MAX(COLUMN($O232:BK232))-COLUMN($O232:BK232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BL1228,N(OFFSET($O232:BL232,0,MAX(COLUMN($O232:BL232))-COLUMN($O232:BL232),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1228:BM1228,N(OFFSET($O232:BM232,0,MAX(COLUMN($O232:BM232))-COLUMN($O232:BM232),1,1)))","v":0}]
[null,null,22,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1229:O1229,N(OFFSET($O233:O233,0,MAX(COLUMN($O233:O233))-COLUMN($O233:O233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:P1229,N(OFFSET($O233:P233,0,MAX(COLUMN($O233:P233))-COLUMN($O233:P233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:Q1229,N(OFFSET($O233:Q233,0,MAX(COLUMN($O233:Q233))-COLUMN($O233:Q233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:R1229,N(OFFSET($O233:R233,0,MAX(COLUMN($O233:R233))-COLUMN($O233:R233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:S1229,N(OFFSET($O233:S233,0,MAX(COLUMN($O233:S233))-COLUMN($O233:S233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:T1229,N(OFFSET($O233:T233,0,MAX(COLUMN($O233:T233))-COLUMN($O233:T233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:U1229,N(OFFSET($O233:U233,0,MAX(COLUMN($O233:U233))-COLUMN($O233:U233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:V1229,N(OFFSET($O233:V233,0,MAX(COLUMN($O233:V233))-COLUMN($O233:V233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:W1229,N(OFFSET($O233:W233,0,MAX(COLUMN($O233:W233))-COLUMN($O233:W233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:X1229,N(OFFSET($O233:X233,0,MAX(COLUMN($O233:X233))-COLUMN($O233:X233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:Y1229,N(OFFSET($O233:Y233,0,MAX(COLUMN($O233:Y233))-COLUMN($O233:Y233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:Z1229,N(OFFSET($O233:Z233,0,MAX(COLUMN($O233:Z233))-COLUMN($O233:Z233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AA1229,N(OFFSET($O233:AA233,0,MAX(COLUMN($O233:AA233))-COLUMN($O233:AA233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AB1229,N(OFFSET($O233:AB233,0,MAX(COLUMN($O233:AB233))-COLUMN($O233:AB233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AC1229,N(OFFSET($O233:AC233,0,MAX(COLUMN($O233:AC233))-COLUMN($O233:AC233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AD1229,N(OFFSET($O233:AD233,0,MAX(COLUMN($O233:AD233))-COLUMN($O233:AD233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AE1229,N(OFFSET($O233:AE233,0,MAX(COLUMN($O233:AE233))-COLUMN($O233:AE233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AF1229,N(OFFSET($O233:AF233,0,MAX(COLUMN($O233:AF233))-COLUMN($O233:AF233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AG1229,N(OFFSET($O233:AG233,0,MAX(COLUMN($O233:AG233))-COLUMN($O233:AG233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AH1229,N(OFFSET($O233:AH233,0,MAX(COLUMN($O233:AH233))-COLUMN($O233:AH233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AI1229,N(OFFSET($O233:AI233,0,MAX(COLUMN($O233:AI233))-COLUMN($O233:AI233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AJ1229,N(OFFSET($O233:AJ233,0,MAX(COLUMN($O233:AJ233))-COLUMN($O233:AJ233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AK1229,N(OFFSET($O233:AK233,0,MAX(COLUMN($O233:AK233))-COLUMN($O233:AK233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AL1229,N(OFFSET($O233:AL233,0,MAX(COLUMN($O233:AL233))-COLUMN($O233:AL233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AM1229,N(OFFSET($O233:AM233,0,MAX(COLUMN($O233:AM233))-COLUMN($O233:AM233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AN1229,N(OFFSET($O233:AN233,0,MAX(COLUMN($O233:AN233))-COLUMN($O233:AN233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AO1229,N(OFFSET($O233:AO233,0,MAX(COLUMN($O233:AO233))-COLUMN($O233:AO233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AP1229,N(OFFSET($O233:AP233,0,MAX(COLUMN($O233:AP233))-COLUMN($O233:AP233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AQ1229,N(OFFSET($O233:AQ233,0,MAX(COLUMN($O233:AQ233))-COLUMN($O233:AQ233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AR1229,N(OFFSET($O233:AR233,0,MAX(COLUMN($O233:AR233))-COLUMN($O233:AR233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AS1229,N(OFFSET($O233:AS233,0,MAX(COLUMN($O233:AS233))-COLUMN($O233:AS233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AT1229,N(OFFSET($O233:AT233,0,MAX(COLUMN($O233:AT233))-COLUMN($O233:AT233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AU1229,N(OFFSET($O233:AU233,0,MAX(COLUMN($O233:AU233))-COLUMN($O233:AU233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AV1229,N(OFFSET($O233:AV233,0,MAX(COLUMN($O233:AV233))-COLUMN($O233:AV233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AW1229,N(OFFSET($O233:AW233,0,MAX(COLUMN($O233:AW233))-COLUMN($O233:AW233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AX1229,N(OFFSET($O233:AX233,0,MAX(COLUMN($O233:AX233))-COLUMN($O233:AX233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AY1229,N(OFFSET($O233:AY233,0,MAX(COLUMN($O233:AY233))-COLUMN($O233:AY233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:AZ1229,N(OFFSET($O233:AZ233,0,MAX(COLUMN($O233:AZ233))-COLUMN($O233:AZ233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BA1229,N(OFFSET($O233:BA233,0,MAX(COLUMN($O233:BA233))-COLUMN($O233:BA233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BB1229,N(OFFSET($O233:BB233,0,MAX(COLUMN($O233:BB233))-COLUMN($O233:BB233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BC1229,N(OFFSET($O233:BC233,0,MAX(COLUMN($O233:BC233))-COLUMN($O233:BC233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BD1229,N(OFFSET($O233:BD233,0,MAX(COLUMN($O233:BD233))-COLUMN($O233:BD233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BE1229,N(OFFSET($O233:BE233,0,MAX(COLUMN($O233:BE233))-COLUMN($O233:BE233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BF1229,N(OFFSET($O233:BF233,0,MAX(COLUMN($O233:BF233))-COLUMN($O233:BF233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BG1229,N(OFFSET($O233:BG233,0,MAX(COLUMN($O233:BG233))-COLUMN($O233:BG233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BH1229,N(OFFSET($O233:BH233,0,MAX(COLUMN($O233:BH233))-COLUMN($O233:BH233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BI1229,N(OFFSET($O233:BI233,0,MAX(COLUMN($O233:BI233))-COLUMN($O233:BI233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BJ1229,N(OFFSET($O233:BJ233,0,MAX(COLUMN($O233:BJ233))-COLUMN($O233:BJ233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BK1229,N(OFFSET($O233:BK233,0,MAX(COLUMN($O233:BK233))-COLUMN($O233:BK233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BL1229,N(OFFSET($O233:BL233,0,MAX(COLUMN($O233:BL233))-COLUMN($O233:BL233),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1229:BM1229,N(OFFSET($O233:BM233,0,MAX(COLUMN($O233:BM233))-COLUMN($O233:BM233),1,1)))","v":0}]
[null,null,23,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1230:O1230,N(OFFSET($O234:O234,0,MAX(COLUMN($O234:O234))-COLUMN($O234:O234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:P1230,N(OFFSET($O234:P234,0,MAX(COLUMN($O234:P234))-COLUMN($O234:P234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:Q1230,N(OFFSET($O234:Q234,0,MAX(COLUMN($O234:Q234))-COLUMN($O234:Q234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:R1230,N(OFFSET($O234:R234,0,MAX(COLUMN($O234:R234))-COLUMN($O234:R234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:S1230,N(OFFSET($O234:S234,0,MAX(COLUMN($O234:S234))-COLUMN($O234:S234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:T1230,N(OFFSET($O234:T234,0,MAX(COLUMN($O234:T234))-COLUMN($O234:T234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:U1230,N(OFFSET($O234:U234,0,MAX(COLUMN($O234:U234))-COLUMN($O234:U234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:V1230,N(OFFSET($O234:V234,0,MAX(COLUMN($O234:V234))-COLUMN($O234:V234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:W1230,N(OFFSET($O234:W234,0,MAX(COLUMN($O234:W234))-COLUMN($O234:W234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:X1230,N(OFFSET($O234:X234,0,MAX(COLUMN($O234:X234))-COLUMN($O234:X234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:Y1230,N(OFFSET($O234:Y234,0,MAX(COLUMN($O234:Y234))-COLUMN($O234:Y234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:Z1230,N(OFFSET($O234:Z234,0,MAX(COLUMN($O234:Z234))-COLUMN($O234:Z234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AA1230,N(OFFSET($O234:AA234,0,MAX(COLUMN($O234:AA234))-COLUMN($O234:AA234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AB1230,N(OFFSET($O234:AB234,0,MAX(COLUMN($O234:AB234))-COLUMN($O234:AB234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AC1230,N(OFFSET($O234:AC234,0,MAX(COLUMN($O234:AC234))-COLUMN($O234:AC234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AD1230,N(OFFSET($O234:AD234,0,MAX(COLUMN($O234:AD234))-COLUMN($O234:AD234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AE1230,N(OFFSET($O234:AE234,0,MAX(COLUMN($O234:AE234))-COLUMN($O234:AE234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AF1230,N(OFFSET($O234:AF234,0,MAX(COLUMN($O234:AF234))-COLUMN($O234:AF234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AG1230,N(OFFSET($O234:AG234,0,MAX(COLUMN($O234:AG234))-COLUMN($O234:AG234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AH1230,N(OFFSET($O234:AH234,0,MAX(COLUMN($O234:AH234))-COLUMN($O234:AH234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AI1230,N(OFFSET($O234:AI234,0,MAX(COLUMN($O234:AI234))-COLUMN($O234:AI234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AJ1230,N(OFFSET($O234:AJ234,0,MAX(COLUMN($O234:AJ234))-COLUMN($O234:AJ234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AK1230,N(OFFSET($O234:AK234,0,MAX(COLUMN($O234:AK234))-COLUMN($O234:AK234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AL1230,N(OFFSET($O234:AL234,0,MAX(COLUMN($O234:AL234))-COLUMN($O234:AL234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AM1230,N(OFFSET($O234:AM234,0,MAX(COLUMN($O234:AM234))-COLUMN($O234:AM234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AN1230,N(OFFSET($O234:AN234,0,MAX(COLUMN($O234:AN234))-COLUMN($O234:AN234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AO1230,N(OFFSET($O234:AO234,0,MAX(COLUMN($O234:AO234))-COLUMN($O234:AO234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AP1230,N(OFFSET($O234:AP234,0,MAX(COLUMN($O234:AP234))-COLUMN($O234:AP234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AQ1230,N(OFFSET($O234:AQ234,0,MAX(COLUMN($O234:AQ234))-COLUMN($O234:AQ234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AR1230,N(OFFSET($O234:AR234,0,MAX(COLUMN($O234:AR234))-COLUMN($O234:AR234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AS1230,N(OFFSET($O234:AS234,0,MAX(COLUMN($O234:AS234))-COLUMN($O234:AS234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AT1230,N(OFFSET($O234:AT234,0,MAX(COLUMN($O234:AT234))-COLUMN($O234:AT234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AU1230,N(OFFSET($O234:AU234,0,MAX(COLUMN($O234:AU234))-COLUMN($O234:AU234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AV1230,N(OFFSET($O234:AV234,0,MAX(COLUMN($O234:AV234))-COLUMN($O234:AV234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AW1230,N(OFFSET($O234:AW234,0,MAX(COLUMN($O234:AW234))-COLUMN($O234:AW234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AX1230,N(OFFSET($O234:AX234,0,MAX(COLUMN($O234:AX234))-COLUMN($O234:AX234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AY1230,N(OFFSET($O234:AY234,0,MAX(COLUMN($O234:AY234))-COLUMN($O234:AY234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:AZ1230,N(OFFSET($O234:AZ234,0,MAX(COLUMN($O234:AZ234))-COLUMN($O234:AZ234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BA1230,N(OFFSET($O234:BA234,0,MAX(COLUMN($O234:BA234))-COLUMN($O234:BA234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BB1230,N(OFFSET($O234:BB234,0,MAX(COLUMN($O234:BB234))-COLUMN($O234:BB234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BC1230,N(OFFSET($O234:BC234,0,MAX(COLUMN($O234:BC234))-COLUMN($O234:BC234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BD1230,N(OFFSET($O234:BD234,0,MAX(COLUMN($O234:BD234))-COLUMN($O234:BD234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BE1230,N(OFFSET($O234:BE234,0,MAX(COLUMN($O234:BE234))-COLUMN($O234:BE234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BF1230,N(OFFSET($O234:BF234,0,MAX(COLUMN($O234:BF234))-COLUMN($O234:BF234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BG1230,N(OFFSET($O234:BG234,0,MAX(COLUMN($O234:BG234))-COLUMN($O234:BG234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BH1230,N(OFFSET($O234:BH234,0,MAX(COLUMN($O234:BH234))-COLUMN($O234:BH234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BI1230,N(OFFSET($O234:BI234,0,MAX(COLUMN($O234:BI234))-COLUMN($O234:BI234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BJ1230,N(OFFSET($O234:BJ234,0,MAX(COLUMN($O234:BJ234))-COLUMN($O234:BJ234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BK1230,N(OFFSET($O234:BK234,0,MAX(COLUMN($O234:BK234))-COLUMN($O234:BK234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BL1230,N(OFFSET($O234:BL234,0,MAX(COLUMN($O234:BL234))-COLUMN($O234:BL234),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1230:BM1230,N(OFFSET($O234:BM234,0,MAX(COLUMN($O234:BM234))-COLUMN($O234:BM234),1,1)))","v":0}]
[null,null,24,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1231:O1231,N(OFFSET($O235:O235,0,MAX(COLUMN($O235:O235))-COLUMN($O235:O235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:P1231,N(OFFSET($O235:P235,0,MAX(COLUMN($O235:P235))-COLUMN($O235:P235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:Q1231,N(OFFSET($O235:Q235,0,MAX(COLUMN($O235:Q235))-COLUMN($O235:Q235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:R1231,N(OFFSET($O235:R235,0,MAX(COLUMN($O235:R235))-COLUMN($O235:R235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:S1231,N(OFFSET($O235:S235,0,MAX(COLUMN($O235:S235))-COLUMN($O235:S235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:T1231,N(OFFSET($O235:T235,0,MAX(COLUMN($O235:T235))-COLUMN($O235:T235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:U1231,N(OFFSET($O235:U235,0,MAX(COLUMN($O235:U235))-COLUMN($O235:U235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:V1231,N(OFFSET($O235:V235,0,MAX(COLUMN($O235:V235))-COLUMN($O235:V235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:W1231,N(OFFSET($O235:W235,0,MAX(COLUMN($O235:W235))-COLUMN($O235:W235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:X1231,N(OFFSET($O235:X235,0,MAX(COLUMN($O235:X235))-COLUMN($O235:X235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:Y1231,N(OFFSET($O235:Y235,0,MAX(COLUMN($O235:Y235))-COLUMN($O235:Y235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:Z1231,N(OFFSET($O235:Z235,0,MAX(COLUMN($O235:Z235))-COLUMN($O235:Z235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AA1231,N(OFFSET($O235:AA235,0,MAX(COLUMN($O235:AA235))-COLUMN($O235:AA235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AB1231,N(OFFSET($O235:AB235,0,MAX(COLUMN($O235:AB235))-COLUMN($O235:AB235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AC1231,N(OFFSET($O235:AC235,0,MAX(COLUMN($O235:AC235))-COLUMN($O235:AC235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AD1231,N(OFFSET($O235:AD235,0,MAX(COLUMN($O235:AD235))-COLUMN($O235:AD235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AE1231,N(OFFSET($O235:AE235,0,MAX(COLUMN($O235:AE235))-COLUMN($O235:AE235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AF1231,N(OFFSET($O235:AF235,0,MAX(COLUMN($O235:AF235))-COLUMN($O235:AF235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AG1231,N(OFFSET($O235:AG235,0,MAX(COLUMN($O235:AG235))-COLUMN($O235:AG235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AH1231,N(OFFSET($O235:AH235,0,MAX(COLUMN($O235:AH235))-COLUMN($O235:AH235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AI1231,N(OFFSET($O235:AI235,0,MAX(COLUMN($O235:AI235))-COLUMN($O235:AI235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AJ1231,N(OFFSET($O235:AJ235,0,MAX(COLUMN($O235:AJ235))-COLUMN($O235:AJ235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AK1231,N(OFFSET($O235:AK235,0,MAX(COLUMN($O235:AK235))-COLUMN($O235:AK235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AL1231,N(OFFSET($O235:AL235,0,MAX(COLUMN($O235:AL235))-COLUMN($O235:AL235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AM1231,N(OFFSET($O235:AM235,0,MAX(COLUMN($O235:AM235))-COLUMN($O235:AM235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AN1231,N(OFFSET($O235:AN235,0,MAX(COLUMN($O235:AN235))-COLUMN($O235:AN235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AO1231,N(OFFSET($O235:AO235,0,MAX(COLUMN($O235:AO235))-COLUMN($O235:AO235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AP1231,N(OFFSET($O235:AP235,0,MAX(COLUMN($O235:AP235))-COLUMN($O235:AP235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AQ1231,N(OFFSET($O235:AQ235,0,MAX(COLUMN($O235:AQ235))-COLUMN($O235:AQ235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AR1231,N(OFFSET($O235:AR235,0,MAX(COLUMN($O235:AR235))-COLUMN($O235:AR235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AS1231,N(OFFSET($O235:AS235,0,MAX(COLUMN($O235:AS235))-COLUMN($O235:AS235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AT1231,N(OFFSET($O235:AT235,0,MAX(COLUMN($O235:AT235))-COLUMN($O235:AT235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AU1231,N(OFFSET($O235:AU235,0,MAX(COLUMN($O235:AU235))-COLUMN($O235:AU235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AV1231,N(OFFSET($O235:AV235,0,MAX(COLUMN($O235:AV235))-COLUMN($O235:AV235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AW1231,N(OFFSET($O235:AW235,0,MAX(COLUMN($O235:AW235))-COLUMN($O235:AW235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AX1231,N(OFFSET($O235:AX235,0,MAX(COLUMN($O235:AX235))-COLUMN($O235:AX235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AY1231,N(OFFSET($O235:AY235,0,MAX(COLUMN($O235:AY235))-COLUMN($O235:AY235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:AZ1231,N(OFFSET($O235:AZ235,0,MAX(COLUMN($O235:AZ235))-COLUMN($O235:AZ235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BA1231,N(OFFSET($O235:BA235,0,MAX(COLUMN($O235:BA235))-COLUMN($O235:BA235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BB1231,N(OFFSET($O235:BB235,0,MAX(COLUMN($O235:BB235))-COLUMN($O235:BB235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BC1231,N(OFFSET($O235:BC235,0,MAX(COLUMN($O235:BC235))-COLUMN($O235:BC235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BD1231,N(OFFSET($O235:BD235,0,MAX(COLUMN($O235:BD235))-COLUMN($O235:BD235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BE1231,N(OFFSET($O235:BE235,0,MAX(COLUMN($O235:BE235))-COLUMN($O235:BE235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BF1231,N(OFFSET($O235:BF235,0,MAX(COLUMN($O235:BF235))-COLUMN($O235:BF235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BG1231,N(OFFSET($O235:BG235,0,MAX(COLUMN($O235:BG235))-COLUMN($O235:BG235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BH1231,N(OFFSET($O235:BH235,0,MAX(COLUMN($O235:BH235))-COLUMN($O235:BH235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BI1231,N(OFFSET($O235:BI235,0,MAX(COLUMN($O235:BI235))-COLUMN($O235:BI235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BJ1231,N(OFFSET($O235:BJ235,0,MAX(COLUMN($O235:BJ235))-COLUMN($O235:BJ235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BK1231,N(OFFSET($O235:BK235,0,MAX(COLUMN($O235:BK235))-COLUMN($O235:BK235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BL1231,N(OFFSET($O235:BL235,0,MAX(COLUMN($O235:BL235))-COLUMN($O235:BL235),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1231:BM1231,N(OFFSET($O235:BM235,0,MAX(COLUMN($O235:BM235))-COLUMN($O235:BM235),1,1)))","v":0}]
[null,null,25,"…","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1232:O1232,N(OFFSET($O236:O236,0,MAX(COLUMN($O236:O236))-COLUMN($O236:O236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:P1232,N(OFFSET($O236:P236,0,MAX(COLUMN($O236:P236))-COLUMN($O236:P236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:Q1232,N(OFFSET($O236:Q236,0,MAX(COLUMN($O236:Q236))-COLUMN($O236:Q236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:R1232,N(OFFSET($O236:R236,0,MAX(COLUMN($O236:R236))-COLUMN($O236:R236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:S1232,N(OFFSET($O236:S236,0,MAX(COLUMN($O236:S236))-COLUMN($O236:S236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:T1232,N(OFFSET($O236:T236,0,MAX(COLUMN($O236:T236))-COLUMN($O236:T236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:U1232,N(OFFSET($O236:U236,0,MAX(COLUMN($O236:U236))-COLUMN($O236:U236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:V1232,N(OFFSET($O236:V236,0,MAX(COLUMN($O236:V236))-COLUMN($O236:V236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:W1232,N(OFFSET($O236:W236,0,MAX(COLUMN($O236:W236))-COLUMN($O236:W236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:X1232,N(OFFSET($O236:X236,0,MAX(COLUMN($O236:X236))-COLUMN($O236:X236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:Y1232,N(OFFSET($O236:Y236,0,MAX(COLUMN($O236:Y236))-COLUMN($O236:Y236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:Z1232,N(OFFSET($O236:Z236,0,MAX(COLUMN($O236:Z236))-COLUMN($O236:Z236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AA1232,N(OFFSET($O236:AA236,0,MAX(COLUMN($O236:AA236))-COLUMN($O236:AA236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AB1232,N(OFFSET($O236:AB236,0,MAX(COLUMN($O236:AB236))-COLUMN($O236:AB236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AC1232,N(OFFSET($O236:AC236,0,MAX(COLUMN($O236:AC236))-COLUMN($O236:AC236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AD1232,N(OFFSET($O236:AD236,0,MAX(COLUMN($O236:AD236))-COLUMN($O236:AD236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AE1232,N(OFFSET($O236:AE236,0,MAX(COLUMN($O236:AE236))-COLUMN($O236:AE236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AF1232,N(OFFSET($O236:AF236,0,MAX(COLUMN($O236:AF236))-COLUMN($O236:AF236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AG1232,N(OFFSET($O236:AG236,0,MAX(COLUMN($O236:AG236))-COLUMN($O236:AG236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AH1232,N(OFFSET($O236:AH236,0,MAX(COLUMN($O236:AH236))-COLUMN($O236:AH236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AI1232,N(OFFSET($O236:AI236,0,MAX(COLUMN($O236:AI236))-COLUMN($O236:AI236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AJ1232,N(OFFSET($O236:AJ236,0,MAX(COLUMN($O236:AJ236))-COLUMN($O236:AJ236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AK1232,N(OFFSET($O236:AK236,0,MAX(COLUMN($O236:AK236))-COLUMN($O236:AK236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AL1232,N(OFFSET($O236:AL236,0,MAX(COLUMN($O236:AL236))-COLUMN($O236:AL236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AM1232,N(OFFSET($O236:AM236,0,MAX(COLUMN($O236:AM236))-COLUMN($O236:AM236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AN1232,N(OFFSET($O236:AN236,0,MAX(COLUMN($O236:AN236))-COLUMN($O236:AN236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AO1232,N(OFFSET($O236:AO236,0,MAX(COLUMN($O236:AO236))-COLUMN($O236:AO236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AP1232,N(OFFSET($O236:AP236,0,MAX(COLUMN($O236:AP236))-COLUMN($O236:AP236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AQ1232,N(OFFSET($O236:AQ236,0,MAX(COLUMN($O236:AQ236))-COLUMN($O236:AQ236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AR1232,N(OFFSET($O236:AR236,0,MAX(COLUMN($O236:AR236))-COLUMN($O236:AR236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AS1232,N(OFFSET($O236:AS236,0,MAX(COLUMN($O236:AS236))-COLUMN($O236:AS236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AT1232,N(OFFSET($O236:AT236,0,MAX(COLUMN($O236:AT236))-COLUMN($O236:AT236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AU1232,N(OFFSET($O236:AU236,0,MAX(COLUMN($O236:AU236))-COLUMN($O236:AU236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AV1232,N(OFFSET($O236:AV236,0,MAX(COLUMN($O236:AV236))-COLUMN($O236:AV236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AW1232,N(OFFSET($O236:AW236,0,MAX(COLUMN($O236:AW236))-COLUMN($O236:AW236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AX1232,N(OFFSET($O236:AX236,0,MAX(COLUMN($O236:AX236))-COLUMN($O236:AX236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AY1232,N(OFFSET($O236:AY236,0,MAX(COLUMN($O236:AY236))-COLUMN($O236:AY236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:AZ1232,N(OFFSET($O236:AZ236,0,MAX(COLUMN($O236:AZ236))-COLUMN($O236:AZ236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BA1232,N(OFFSET($O236:BA236,0,MAX(COLUMN($O236:BA236))-COLUMN($O236:BA236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BB1232,N(OFFSET($O236:BB236,0,MAX(COLUMN($O236:BB236))-COLUMN($O236:BB236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BC1232,N(OFFSET($O236:BC236,0,MAX(COLUMN($O236:BC236))-COLUMN($O236:BC236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BD1232,N(OFFSET($O236:BD236,0,MAX(COLUMN($O236:BD236))-COLUMN($O236:BD236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BE1232,N(OFFSET($O236:BE236,0,MAX(COLUMN($O236:BE236))-COLUMN($O236:BE236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BF1232,N(OFFSET($O236:BF236,0,MAX(COLUMN($O236:BF236))-COLUMN($O236:BF236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BG1232,N(OFFSET($O236:BG236,0,MAX(COLUMN($O236:BG236))-COLUMN($O236:BG236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BH1232,N(OFFSET($O236:BH236,0,MAX(COLUMN($O236:BH236))-COLUMN($O236:BH236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BI1232,N(OFFSET($O236:BI236,0,MAX(COLUMN($O236:BI236))-COLUMN($O236:BI236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BJ1232,N(OFFSET($O236:BJ236,0,MAX(COLUMN($O236:BJ236))-COLUMN($O236:BJ236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BK1232,N(OFFSET($O236:BK236,0,MAX(COLUMN($O236:BK236))-COLUMN($O236:BK236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BL1232,N(OFFSET($O236:BL236,0,MAX(COLUMN($O236:BL236))-COLUMN($O236:BL236),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1232:BM1232,N(OFFSET($O236:BM236,0,MAX(COLUMN($O236:BM236))-COLUMN($O236:BM236),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1265","v":"Total ITC Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1266:O1290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1266:AU1290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Perm Tax Diff Normalization, After Tax",null,null,null,"Tax Rate"]
[null,null,{"$f":"C1294+1","v":1},{"$f":"INDEX(D$64:D$88,$C1295,1)","v":"Capital Costs"},"Capital",4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O1295:BM1295,$O$12:$BM$12)","v":0},{"$f":"SUM(O1295:BM1295)","v":0},null,null,{"$f":"-SUMPRODUCT($O1237:O1237,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:P1237,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:Q1237,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:R1237,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:S1237,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:T1237,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:U1237,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:V1237,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:W1237,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:X1237,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:Y1237,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:Z1237,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AA1237,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AB1237,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AC1237,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AD1237,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AE1237,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AF1237,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AG1237,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AH1237,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AI1237,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AJ1237,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AK1237,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AL1237,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AM1237,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AN1237,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AO1237,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AP1237,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AQ1237,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AR1237,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AS1237,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AT1237,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AU1237,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AV1237,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AW1237,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AX1237,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AY1237,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:AZ1237,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BA1237,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BB1237,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BC1237,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BD1237,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BE1237,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BF1237,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BG1237,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BH1237,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BI1237,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BJ1237,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BK1237,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BL1237,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))*$H1295","v":0},{"$f":"-SUMPRODUCT($O1237:BM1237,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))*$H1295","v":0}]
[null,null,{"$f":"C1295+1","v":2},"O&M","Operating Expense",2,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O1296:BM1296,$O$12:$BM$12)","v":0},{"$f":"SUM(O1296:BM1296)","v":0},null,null,{"$f":"-SUMPRODUCT($O1238:O1238,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:P1238,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:Q1238,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:R1238,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:S1238,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:T1238,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:U1238,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:V1238,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:W1238,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:X1238,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:Y1238,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:Z1238,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AA1238,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AB1238,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AC1238,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AD1238,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AE1238,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AF1238,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AG1238,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AH1238,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AI1238,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AJ1238,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AK1238,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AL1238,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AM1238,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AN1238,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AO1238,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AP1238,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AQ1238,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AR1238,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AS1238,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AT1238,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AU1238,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AV1238,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AW1238,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AX1238,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AY1238,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:AZ1238,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BA1238,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BB1238,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BC1238,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BD1238,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BE1238,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BF1238,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BG1238,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BH1238,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BI1238,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BJ1238,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BK1238,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BL1238,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))*$H1296","v":0},{"$f":"-SUMPRODUCT($O1238:BM1238,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))*$H1296","v":0}]
[null,null,3,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1239:O1239,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:P1239,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:Q1239,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:R1239,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:S1239,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:T1239,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:U1239,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:V1239,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:W1239,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:X1239,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:Y1239,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:Z1239,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AA1239,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AB1239,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AC1239,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AD1239,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AE1239,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AF1239,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AG1239,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AH1239,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AI1239,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AJ1239,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AK1239,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AL1239,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AM1239,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AN1239,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AO1239,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AP1239,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AQ1239,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AR1239,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AS1239,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AT1239,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AU1239,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AV1239,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AW1239,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AX1239,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AY1239,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:AZ1239,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BA1239,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BB1239,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BC1239,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BD1239,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BE1239,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BF1239,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BG1239,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BH1239,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BI1239,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BJ1239,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BK1239,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BL1239,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))*$H1297","v":0},{"$f":"-SUMPRODUCT($O1239:BM1239,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))*$H1297","v":0}]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1240:O1240,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:P1240,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:Q1240,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:R1240,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:S1240,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:T1240,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:U1240,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:V1240,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:W1240,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:X1240,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:Y1240,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:Z1240,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AA1240,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AB1240,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AC1240,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AD1240,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AE1240,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AF1240,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AG1240,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AH1240,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AI1240,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AJ1240,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AK1240,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AL1240,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AM1240,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AN1240,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AO1240,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AP1240,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AQ1240,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AR1240,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AS1240,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AT1240,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AU1240,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AV1240,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AW1240,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AX1240,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AY1240,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:AZ1240,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BA1240,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BB1240,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BC1240,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BD1240,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BE1240,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BF1240,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BG1240,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BH1240,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BI1240,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BJ1240,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BK1240,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BL1240,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))*$H1298","v":0},{"$f":"-SUMPRODUCT($O1240:BM1240,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))*$H1298","v":0}]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1241:O1241,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:P1241,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:Q1241,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:R1241,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:S1241,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:T1241,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:U1241,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:V1241,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:W1241,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:X1241,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:Y1241,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:Z1241,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AA1241,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AB1241,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AC1241,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AD1241,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AE1241,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AF1241,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AG1241,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AH1241,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AI1241,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AJ1241,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AK1241,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AL1241,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AM1241,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AN1241,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AO1241,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AP1241,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AQ1241,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AR1241,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AS1241,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AT1241,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AU1241,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AV1241,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AW1241,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AX1241,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AY1241,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:AZ1241,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BA1241,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BB1241,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BC1241,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BD1241,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BE1241,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BF1241,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BG1241,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BH1241,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BI1241,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BJ1241,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BK1241,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BL1241,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))*$H1299","v":0},{"$f":"-SUMPRODUCT($O1241:BM1241,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))*$H1299","v":0}]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1242:O1242,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:P1242,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:Q1242,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:R1242,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:S1242,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:T1242,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:U1242,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:V1242,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:W1242,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:X1242,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:Y1242,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:Z1242,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AA1242,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AB1242,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AC1242,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AD1242,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AE1242,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AF1242,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AG1242,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AH1242,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AI1242,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AJ1242,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AK1242,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AL1242,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AM1242,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AN1242,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AO1242,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AP1242,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AQ1242,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AR1242,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AS1242,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AT1242,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AU1242,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AV1242,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AW1242,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AX1242,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AY1242,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:AZ1242,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BA1242,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BB1242,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BC1242,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BD1242,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BE1242,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BF1242,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BG1242,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BH1242,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BI1242,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BJ1242,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BK1242,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BL1242,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))*$H1300","v":0},{"$f":"-SUMPRODUCT($O1242:BM1242,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))*$H1300","v":0}]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1243:O1243,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:P1243,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:Q1243,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:R1243,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:S1243,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:T1243,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:U1243,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:V1243,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:W1243,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:X1243,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:Y1243,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:Z1243,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AA1243,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AB1243,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AC1243,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AD1243,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AE1243,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AF1243,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AG1243,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AH1243,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AI1243,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AJ1243,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AK1243,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AL1243,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AM1243,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AN1243,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AO1243,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AP1243,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AQ1243,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AR1243,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AS1243,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AT1243,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AU1243,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AV1243,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AW1243,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AX1243,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AY1243,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:AZ1243,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BA1243,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BB1243,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BC1243,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BD1243,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BE1243,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BF1243,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BG1243,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BH1243,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BI1243,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BJ1243,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BK1243,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BL1243,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))*$H1301","v":0},{"$f":"-SUMPRODUCT($O1243:BM1243,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))*$H1301","v":0}]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1244:O1244,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:P1244,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:Q1244,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:R1244,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:S1244,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:T1244,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:U1244,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:V1244,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:W1244,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:X1244,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:Y1244,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:Z1244,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AA1244,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AB1244,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AC1244,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AD1244,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AE1244,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AF1244,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AG1244,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AH1244,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AI1244,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AJ1244,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AK1244,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AL1244,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AM1244,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AN1244,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AO1244,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AP1244,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AQ1244,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AR1244,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AS1244,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AT1244,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AU1244,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AV1244,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AW1244,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AX1244,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AY1244,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:AZ1244,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BA1244,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BB1244,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BC1244,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BD1244,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BE1244,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BF1244,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BG1244,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BH1244,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BI1244,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BJ1244,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BK1244,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BL1244,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))*$H1302","v":0},{"$f":"-SUMPRODUCT($O1244:BM1244,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))*$H1302","v":0}]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1245:O1245,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:P1245,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:Q1245,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:R1245,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:S1245,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:T1245,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:U1245,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:V1245,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:W1245,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:X1245,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:Y1245,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:Z1245,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AA1245,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AB1245,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AC1245,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AD1245,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AE1245,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AF1245,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AG1245,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AH1245,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AI1245,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AJ1245,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AK1245,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AL1245,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AM1245,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AN1245,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AO1245,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AP1245,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AQ1245,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AR1245,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AS1245,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AT1245,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AU1245,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AV1245,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AW1245,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AX1245,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AY1245,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:AZ1245,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BA1245,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BB1245,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BC1245,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BD1245,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BE1245,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BF1245,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BG1245,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BH1245,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BI1245,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BJ1245,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BK1245,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BL1245,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))*$H1303","v":0},{"$f":"-SUMPRODUCT($O1245:BM1245,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))*$H1303","v":0}]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1246:O1246,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:P1246,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:Q1246,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:R1246,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:S1246,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:T1246,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:U1246,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:V1246,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:W1246,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:X1246,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:Y1246,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:Z1246,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AA1246,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AB1246,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AC1246,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AD1246,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AE1246,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AF1246,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AG1246,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AH1246,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AI1246,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AJ1246,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AK1246,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AL1246,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AM1246,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AN1246,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AO1246,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AP1246,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AQ1246,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AR1246,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AS1246,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AT1246,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AU1246,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AV1246,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AW1246,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AX1246,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AY1246,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:AZ1246,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BA1246,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BB1246,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BC1246,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BD1246,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BE1246,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BF1246,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BG1246,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BH1246,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BI1246,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BJ1246,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BK1246,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BL1246,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))*$H1304","v":0},{"$f":"-SUMPRODUCT($O1246:BM1246,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))*$H1304","v":0}]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1247:O1247,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:P1247,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:Q1247,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:R1247,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:S1247,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:T1247,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:U1247,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:V1247,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:W1247,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:X1247,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:Y1247,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:Z1247,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AA1247,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AB1247,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AC1247,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AD1247,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AE1247,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AF1247,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AG1247,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AH1247,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AI1247,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AJ1247,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AK1247,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AL1247,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AM1247,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AN1247,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AO1247,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AP1247,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AQ1247,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AR1247,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AS1247,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AT1247,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AU1247,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AV1247,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AW1247,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AX1247,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AY1247,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:AZ1247,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BA1247,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BB1247,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BC1247,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BD1247,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BE1247,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BF1247,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BG1247,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BH1247,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BI1247,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BJ1247,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BK1247,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BL1247,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))*$H1305","v":0},{"$f":"-SUMPRODUCT($O1247:BM1247,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))*$H1305","v":0}]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1248:O1248,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:P1248,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:Q1248,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:R1248,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:S1248,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:T1248,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:U1248,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:V1248,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:W1248,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:X1248,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:Y1248,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:Z1248,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AA1248,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AB1248,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AC1248,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AD1248,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AE1248,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AF1248,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AG1248,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AH1248,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AI1248,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AJ1248,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AK1248,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AL1248,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AM1248,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AN1248,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AO1248,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AP1248,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AQ1248,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AR1248,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AS1248,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AT1248,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AU1248,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AV1248,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AW1248,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AX1248,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AY1248,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:AZ1248,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BA1248,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BB1248,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BC1248,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BD1248,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BE1248,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BF1248,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BG1248,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BH1248,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BI1248,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BJ1248,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BK1248,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BL1248,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))*$H1306","v":0},{"$f":"-SUMPRODUCT($O1248:BM1248,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))*$H1306","v":0}]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1249:O1249,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:P1249,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:Q1249,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:R1249,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:S1249,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:T1249,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:U1249,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:V1249,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:W1249,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:X1249,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:Y1249,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:Z1249,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AA1249,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AB1249,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AC1249,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AD1249,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AE1249,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AF1249,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AG1249,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AH1249,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AI1249,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AJ1249,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AK1249,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AL1249,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AM1249,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AN1249,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AO1249,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AP1249,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AQ1249,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AR1249,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AS1249,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AT1249,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AU1249,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AV1249,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AW1249,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AX1249,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AY1249,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:AZ1249,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BA1249,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BB1249,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BC1249,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BD1249,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BE1249,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BF1249,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BG1249,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BH1249,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BI1249,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BJ1249,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BK1249,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BL1249,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))*$H1307","v":0},{"$f":"-SUMPRODUCT($O1249:BM1249,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))*$H1307","v":0}]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1250:O1250,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:P1250,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:Q1250,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:R1250,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:S1250,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:T1250,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:U1250,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:V1250,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:W1250,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:X1250,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:Y1250,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:Z1250,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AA1250,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AB1250,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AC1250,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AD1250,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AE1250,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AF1250,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AG1250,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AH1250,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AI1250,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AJ1250,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AK1250,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AL1250,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AM1250,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AN1250,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AO1250,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AP1250,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AQ1250,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AR1250,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AS1250,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AT1250,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AU1250,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AV1250,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AW1250,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AX1250,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AY1250,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:AZ1250,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BA1250,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BB1250,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BC1250,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BD1250,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BE1250,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BF1250,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BG1250,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BH1250,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BI1250,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BJ1250,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BK1250,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BL1250,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))*$H1308","v":0},{"$f":"-SUMPRODUCT($O1250:BM1250,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))*$H1308","v":0}]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1251:O1251,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:P1251,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:Q1251,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:R1251,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:S1251,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:T1251,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:U1251,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:V1251,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:W1251,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:X1251,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:Y1251,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:Z1251,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AA1251,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AB1251,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AC1251,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AD1251,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AE1251,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AF1251,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AG1251,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AH1251,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AI1251,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AJ1251,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AK1251,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AL1251,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AM1251,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AN1251,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AO1251,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AP1251,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AQ1251,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AR1251,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AS1251,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AT1251,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AU1251,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AV1251,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AW1251,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AX1251,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AY1251,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:AZ1251,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BA1251,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BB1251,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BC1251,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BD1251,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BE1251,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BF1251,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BG1251,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BH1251,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BI1251,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BJ1251,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BK1251,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BL1251,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))*$H1309","v":0},{"$f":"-SUMPRODUCT($O1251:BM1251,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))*$H1309","v":0}]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1252:O1252,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:P1252,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:Q1252,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:R1252,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:S1252,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:T1252,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:U1252,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:V1252,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:W1252,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:X1252,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:Y1252,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:Z1252,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AA1252,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AB1252,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AC1252,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AD1252,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AE1252,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AF1252,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AG1252,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AH1252,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AI1252,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AJ1252,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AK1252,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AL1252,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AM1252,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AN1252,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AO1252,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AP1252,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AQ1252,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AR1252,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AS1252,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AT1252,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AU1252,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AV1252,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AW1252,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AX1252,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AY1252,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:AZ1252,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BA1252,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BB1252,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BC1252,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BD1252,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BE1252,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BF1252,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BG1252,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BH1252,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BI1252,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BJ1252,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BK1252,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BL1252,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))*$H1310","v":0},{"$f":"-SUMPRODUCT($O1252:BM1252,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))*$H1310","v":0}]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1253:O1253,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:P1253,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:Q1253,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:R1253,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:S1253,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:T1253,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:U1253,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:V1253,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:W1253,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:X1253,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:Y1253,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:Z1253,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AA1253,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AB1253,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AC1253,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AD1253,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AE1253,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AF1253,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AG1253,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AH1253,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AI1253,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AJ1253,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AK1253,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AL1253,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AM1253,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AN1253,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AO1253,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AP1253,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AQ1253,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AR1253,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AS1253,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AT1253,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AU1253,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AV1253,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AW1253,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AX1253,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AY1253,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:AZ1253,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BA1253,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BB1253,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BC1253,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BD1253,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BE1253,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BF1253,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BG1253,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BH1253,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BI1253,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BJ1253,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BK1253,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BL1253,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))*$H1311","v":0},{"$f":"-SUMPRODUCT($O1253:BM1253,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))*$H1311","v":0}]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1254:O1254,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:P1254,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:Q1254,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:R1254,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:S1254,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:T1254,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:U1254,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:V1254,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:W1254,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:X1254,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:Y1254,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:Z1254,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AA1254,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AB1254,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AC1254,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AD1254,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AE1254,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AF1254,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AG1254,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AH1254,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AI1254,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AJ1254,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AK1254,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AL1254,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AM1254,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AN1254,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AO1254,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AP1254,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AQ1254,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AR1254,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AS1254,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AT1254,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AU1254,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AV1254,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AW1254,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AX1254,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AY1254,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:AZ1254,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BA1254,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BB1254,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BC1254,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BD1254,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BE1254,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BF1254,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BG1254,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BH1254,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BI1254,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BJ1254,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BK1254,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BL1254,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))*$H1312","v":0},{"$f":"-SUMPRODUCT($O1254:BM1254,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))*$H1312","v":0}]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1255:O1255,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:P1255,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:Q1255,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:R1255,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:S1255,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:T1255,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:U1255,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:V1255,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:W1255,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:X1255,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:Y1255,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:Z1255,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AA1255,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AB1255,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AC1255,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AD1255,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AE1255,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AF1255,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AG1255,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AH1255,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AI1255,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AJ1255,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AK1255,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AL1255,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AM1255,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AN1255,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AO1255,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AP1255,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AQ1255,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AR1255,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AS1255,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AT1255,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AU1255,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AV1255,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AW1255,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AX1255,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AY1255,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:AZ1255,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BA1255,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BB1255,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BC1255,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BD1255,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BE1255,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BF1255,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BG1255,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BH1255,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BI1255,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BJ1255,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BK1255,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BL1255,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))*$H1313","v":0},{"$f":"-SUMPRODUCT($O1255:BM1255,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))*$H1313","v":0}]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1256:O1256,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:P1256,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:Q1256,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:R1256,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:S1256,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:T1256,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:U1256,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:V1256,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:W1256,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:X1256,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:Y1256,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:Z1256,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AA1256,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AB1256,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AC1256,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AD1256,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AE1256,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AF1256,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AG1256,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AH1256,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AI1256,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AJ1256,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AK1256,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AL1256,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AM1256,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AN1256,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AO1256,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AP1256,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AQ1256,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AR1256,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AS1256,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AT1256,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AU1256,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AV1256,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AW1256,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AX1256,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AY1256,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:AZ1256,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BA1256,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BB1256,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BC1256,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BD1256,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BE1256,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BF1256,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BG1256,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BH1256,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BI1256,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BJ1256,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BK1256,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BL1256,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))*$H1314","v":0},{"$f":"-SUMPRODUCT($O1256:BM1256,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))*$H1314","v":0}]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1257:O1257,N(OFFSET($O232:O232,0,MAX(COLUMN($O232:O232))-COLUMN($O232:O232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:P1257,N(OFFSET($O232:P232,0,MAX(COLUMN($O232:P232))-COLUMN($O232:P232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:Q1257,N(OFFSET($O232:Q232,0,MAX(COLUMN($O232:Q232))-COLUMN($O232:Q232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:R1257,N(OFFSET($O232:R232,0,MAX(COLUMN($O232:R232))-COLUMN($O232:R232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:S1257,N(OFFSET($O232:S232,0,MAX(COLUMN($O232:S232))-COLUMN($O232:S232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:T1257,N(OFFSET($O232:T232,0,MAX(COLUMN($O232:T232))-COLUMN($O232:T232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:U1257,N(OFFSET($O232:U232,0,MAX(COLUMN($O232:U232))-COLUMN($O232:U232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:V1257,N(OFFSET($O232:V232,0,MAX(COLUMN($O232:V232))-COLUMN($O232:V232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:W1257,N(OFFSET($O232:W232,0,MAX(COLUMN($O232:W232))-COLUMN($O232:W232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:X1257,N(OFFSET($O232:X232,0,MAX(COLUMN($O232:X232))-COLUMN($O232:X232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:Y1257,N(OFFSET($O232:Y232,0,MAX(COLUMN($O232:Y232))-COLUMN($O232:Y232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:Z1257,N(OFFSET($O232:Z232,0,MAX(COLUMN($O232:Z232))-COLUMN($O232:Z232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AA1257,N(OFFSET($O232:AA232,0,MAX(COLUMN($O232:AA232))-COLUMN($O232:AA232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AB1257,N(OFFSET($O232:AB232,0,MAX(COLUMN($O232:AB232))-COLUMN($O232:AB232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AC1257,N(OFFSET($O232:AC232,0,MAX(COLUMN($O232:AC232))-COLUMN($O232:AC232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AD1257,N(OFFSET($O232:AD232,0,MAX(COLUMN($O232:AD232))-COLUMN($O232:AD232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AE1257,N(OFFSET($O232:AE232,0,MAX(COLUMN($O232:AE232))-COLUMN($O232:AE232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AF1257,N(OFFSET($O232:AF232,0,MAX(COLUMN($O232:AF232))-COLUMN($O232:AF232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AG1257,N(OFFSET($O232:AG232,0,MAX(COLUMN($O232:AG232))-COLUMN($O232:AG232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AH1257,N(OFFSET($O232:AH232,0,MAX(COLUMN($O232:AH232))-COLUMN($O232:AH232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AI1257,N(OFFSET($O232:AI232,0,MAX(COLUMN($O232:AI232))-COLUMN($O232:AI232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AJ1257,N(OFFSET($O232:AJ232,0,MAX(COLUMN($O232:AJ232))-COLUMN($O232:AJ232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AK1257,N(OFFSET($O232:AK232,0,MAX(COLUMN($O232:AK232))-COLUMN($O232:AK232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AL1257,N(OFFSET($O232:AL232,0,MAX(COLUMN($O232:AL232))-COLUMN($O232:AL232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AM1257,N(OFFSET($O232:AM232,0,MAX(COLUMN($O232:AM232))-COLUMN($O232:AM232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AN1257,N(OFFSET($O232:AN232,0,MAX(COLUMN($O232:AN232))-COLUMN($O232:AN232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AO1257,N(OFFSET($O232:AO232,0,MAX(COLUMN($O232:AO232))-COLUMN($O232:AO232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AP1257,N(OFFSET($O232:AP232,0,MAX(COLUMN($O232:AP232))-COLUMN($O232:AP232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AQ1257,N(OFFSET($O232:AQ232,0,MAX(COLUMN($O232:AQ232))-COLUMN($O232:AQ232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AR1257,N(OFFSET($O232:AR232,0,MAX(COLUMN($O232:AR232))-COLUMN($O232:AR232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AS1257,N(OFFSET($O232:AS232,0,MAX(COLUMN($O232:AS232))-COLUMN($O232:AS232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AT1257,N(OFFSET($O232:AT232,0,MAX(COLUMN($O232:AT232))-COLUMN($O232:AT232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AU1257,N(OFFSET($O232:AU232,0,MAX(COLUMN($O232:AU232))-COLUMN($O232:AU232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AV1257,N(OFFSET($O232:AV232,0,MAX(COLUMN($O232:AV232))-COLUMN($O232:AV232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AW1257,N(OFFSET($O232:AW232,0,MAX(COLUMN($O232:AW232))-COLUMN($O232:AW232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AX1257,N(OFFSET($O232:AX232,0,MAX(COLUMN($O232:AX232))-COLUMN($O232:AX232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AY1257,N(OFFSET($O232:AY232,0,MAX(COLUMN($O232:AY232))-COLUMN($O232:AY232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:AZ1257,N(OFFSET($O232:AZ232,0,MAX(COLUMN($O232:AZ232))-COLUMN($O232:AZ232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BA1257,N(OFFSET($O232:BA232,0,MAX(COLUMN($O232:BA232))-COLUMN($O232:BA232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BB1257,N(OFFSET($O232:BB232,0,MAX(COLUMN($O232:BB232))-COLUMN($O232:BB232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BC1257,N(OFFSET($O232:BC232,0,MAX(COLUMN($O232:BC232))-COLUMN($O232:BC232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BD1257,N(OFFSET($O232:BD232,0,MAX(COLUMN($O232:BD232))-COLUMN($O232:BD232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BE1257,N(OFFSET($O232:BE232,0,MAX(COLUMN($O232:BE232))-COLUMN($O232:BE232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BF1257,N(OFFSET($O232:BF232,0,MAX(COLUMN($O232:BF232))-COLUMN($O232:BF232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BG1257,N(OFFSET($O232:BG232,0,MAX(COLUMN($O232:BG232))-COLUMN($O232:BG232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BH1257,N(OFFSET($O232:BH232,0,MAX(COLUMN($O232:BH232))-COLUMN($O232:BH232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BI1257,N(OFFSET($O232:BI232,0,MAX(COLUMN($O232:BI232))-COLUMN($O232:BI232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BJ1257,N(OFFSET($O232:BJ232,0,MAX(COLUMN($O232:BJ232))-COLUMN($O232:BJ232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BK1257,N(OFFSET($O232:BK232,0,MAX(COLUMN($O232:BK232))-COLUMN($O232:BK232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BL1257,N(OFFSET($O232:BL232,0,MAX(COLUMN($O232:BL232))-COLUMN($O232:BL232),1,1)))*$H1315","v":0},{"$f":"-SUMPRODUCT($O1257:BM1257,N(OFFSET($O232:BM232,0,MAX(COLUMN($O232:BM232))-COLUMN($O232:BM232),1,1)))*$H1315","v":0}]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1258:O1258,N(OFFSET($O233:O233,0,MAX(COLUMN($O233:O233))-COLUMN($O233:O233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:P1258,N(OFFSET($O233:P233,0,MAX(COLUMN($O233:P233))-COLUMN($O233:P233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:Q1258,N(OFFSET($O233:Q233,0,MAX(COLUMN($O233:Q233))-COLUMN($O233:Q233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:R1258,N(OFFSET($O233:R233,0,MAX(COLUMN($O233:R233))-COLUMN($O233:R233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:S1258,N(OFFSET($O233:S233,0,MAX(COLUMN($O233:S233))-COLUMN($O233:S233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:T1258,N(OFFSET($O233:T233,0,MAX(COLUMN($O233:T233))-COLUMN($O233:T233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:U1258,N(OFFSET($O233:U233,0,MAX(COLUMN($O233:U233))-COLUMN($O233:U233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:V1258,N(OFFSET($O233:V233,0,MAX(COLUMN($O233:V233))-COLUMN($O233:V233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:W1258,N(OFFSET($O233:W233,0,MAX(COLUMN($O233:W233))-COLUMN($O233:W233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:X1258,N(OFFSET($O233:X233,0,MAX(COLUMN($O233:X233))-COLUMN($O233:X233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:Y1258,N(OFFSET($O233:Y233,0,MAX(COLUMN($O233:Y233))-COLUMN($O233:Y233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:Z1258,N(OFFSET($O233:Z233,0,MAX(COLUMN($O233:Z233))-COLUMN($O233:Z233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AA1258,N(OFFSET($O233:AA233,0,MAX(COLUMN($O233:AA233))-COLUMN($O233:AA233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AB1258,N(OFFSET($O233:AB233,0,MAX(COLUMN($O233:AB233))-COLUMN($O233:AB233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AC1258,N(OFFSET($O233:AC233,0,MAX(COLUMN($O233:AC233))-COLUMN($O233:AC233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AD1258,N(OFFSET($O233:AD233,0,MAX(COLUMN($O233:AD233))-COLUMN($O233:AD233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AE1258,N(OFFSET($O233:AE233,0,MAX(COLUMN($O233:AE233))-COLUMN($O233:AE233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AF1258,N(OFFSET($O233:AF233,0,MAX(COLUMN($O233:AF233))-COLUMN($O233:AF233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AG1258,N(OFFSET($O233:AG233,0,MAX(COLUMN($O233:AG233))-COLUMN($O233:AG233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AH1258,N(OFFSET($O233:AH233,0,MAX(COLUMN($O233:AH233))-COLUMN($O233:AH233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AI1258,N(OFFSET($O233:AI233,0,MAX(COLUMN($O233:AI233))-COLUMN($O233:AI233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AJ1258,N(OFFSET($O233:AJ233,0,MAX(COLUMN($O233:AJ233))-COLUMN($O233:AJ233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AK1258,N(OFFSET($O233:AK233,0,MAX(COLUMN($O233:AK233))-COLUMN($O233:AK233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AL1258,N(OFFSET($O233:AL233,0,MAX(COLUMN($O233:AL233))-COLUMN($O233:AL233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AM1258,N(OFFSET($O233:AM233,0,MAX(COLUMN($O233:AM233))-COLUMN($O233:AM233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AN1258,N(OFFSET($O233:AN233,0,MAX(COLUMN($O233:AN233))-COLUMN($O233:AN233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AO1258,N(OFFSET($O233:AO233,0,MAX(COLUMN($O233:AO233))-COLUMN($O233:AO233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AP1258,N(OFFSET($O233:AP233,0,MAX(COLUMN($O233:AP233))-COLUMN($O233:AP233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AQ1258,N(OFFSET($O233:AQ233,0,MAX(COLUMN($O233:AQ233))-COLUMN($O233:AQ233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AR1258,N(OFFSET($O233:AR233,0,MAX(COLUMN($O233:AR233))-COLUMN($O233:AR233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AS1258,N(OFFSET($O233:AS233,0,MAX(COLUMN($O233:AS233))-COLUMN($O233:AS233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AT1258,N(OFFSET($O233:AT233,0,MAX(COLUMN($O233:AT233))-COLUMN($O233:AT233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AU1258,N(OFFSET($O233:AU233,0,MAX(COLUMN($O233:AU233))-COLUMN($O233:AU233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AV1258,N(OFFSET($O233:AV233,0,MAX(COLUMN($O233:AV233))-COLUMN($O233:AV233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AW1258,N(OFFSET($O233:AW233,0,MAX(COLUMN($O233:AW233))-COLUMN($O233:AW233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AX1258,N(OFFSET($O233:AX233,0,MAX(COLUMN($O233:AX233))-COLUMN($O233:AX233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AY1258,N(OFFSET($O233:AY233,0,MAX(COLUMN($O233:AY233))-COLUMN($O233:AY233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:AZ1258,N(OFFSET($O233:AZ233,0,MAX(COLUMN($O233:AZ233))-COLUMN($O233:AZ233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BA1258,N(OFFSET($O233:BA233,0,MAX(COLUMN($O233:BA233))-COLUMN($O233:BA233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BB1258,N(OFFSET($O233:BB233,0,MAX(COLUMN($O233:BB233))-COLUMN($O233:BB233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BC1258,N(OFFSET($O233:BC233,0,MAX(COLUMN($O233:BC233))-COLUMN($O233:BC233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BD1258,N(OFFSET($O233:BD233,0,MAX(COLUMN($O233:BD233))-COLUMN($O233:BD233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BE1258,N(OFFSET($O233:BE233,0,MAX(COLUMN($O233:BE233))-COLUMN($O233:BE233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BF1258,N(OFFSET($O233:BF233,0,MAX(COLUMN($O233:BF233))-COLUMN($O233:BF233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BG1258,N(OFFSET($O233:BG233,0,MAX(COLUMN($O233:BG233))-COLUMN($O233:BG233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BH1258,N(OFFSET($O233:BH233,0,MAX(COLUMN($O233:BH233))-COLUMN($O233:BH233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BI1258,N(OFFSET($O233:BI233,0,MAX(COLUMN($O233:BI233))-COLUMN($O233:BI233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BJ1258,N(OFFSET($O233:BJ233,0,MAX(COLUMN($O233:BJ233))-COLUMN($O233:BJ233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BK1258,N(OFFSET($O233:BK233,0,MAX(COLUMN($O233:BK233))-COLUMN($O233:BK233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BL1258,N(OFFSET($O233:BL233,0,MAX(COLUMN($O233:BL233))-COLUMN($O233:BL233),1,1)))*$H1316","v":0},{"$f":"-SUMPRODUCT($O1258:BM1258,N(OFFSET($O233:BM233,0,MAX(COLUMN($O233:BM233))-COLUMN($O233:BM233),1,1)))*$H1316","v":0}]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1259:O1259,N(OFFSET($O234:O234,0,MAX(COLUMN($O234:O234))-COLUMN($O234:O234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:P1259,N(OFFSET($O234:P234,0,MAX(COLUMN($O234:P234))-COLUMN($O234:P234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:Q1259,N(OFFSET($O234:Q234,0,MAX(COLUMN($O234:Q234))-COLUMN($O234:Q234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:R1259,N(OFFSET($O234:R234,0,MAX(COLUMN($O234:R234))-COLUMN($O234:R234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:S1259,N(OFFSET($O234:S234,0,MAX(COLUMN($O234:S234))-COLUMN($O234:S234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:T1259,N(OFFSET($O234:T234,0,MAX(COLUMN($O234:T234))-COLUMN($O234:T234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:U1259,N(OFFSET($O234:U234,0,MAX(COLUMN($O234:U234))-COLUMN($O234:U234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:V1259,N(OFFSET($O234:V234,0,MAX(COLUMN($O234:V234))-COLUMN($O234:V234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:W1259,N(OFFSET($O234:W234,0,MAX(COLUMN($O234:W234))-COLUMN($O234:W234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:X1259,N(OFFSET($O234:X234,0,MAX(COLUMN($O234:X234))-COLUMN($O234:X234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:Y1259,N(OFFSET($O234:Y234,0,MAX(COLUMN($O234:Y234))-COLUMN($O234:Y234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:Z1259,N(OFFSET($O234:Z234,0,MAX(COLUMN($O234:Z234))-COLUMN($O234:Z234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AA1259,N(OFFSET($O234:AA234,0,MAX(COLUMN($O234:AA234))-COLUMN($O234:AA234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AB1259,N(OFFSET($O234:AB234,0,MAX(COLUMN($O234:AB234))-COLUMN($O234:AB234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AC1259,N(OFFSET($O234:AC234,0,MAX(COLUMN($O234:AC234))-COLUMN($O234:AC234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AD1259,N(OFFSET($O234:AD234,0,MAX(COLUMN($O234:AD234))-COLUMN($O234:AD234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AE1259,N(OFFSET($O234:AE234,0,MAX(COLUMN($O234:AE234))-COLUMN($O234:AE234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AF1259,N(OFFSET($O234:AF234,0,MAX(COLUMN($O234:AF234))-COLUMN($O234:AF234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AG1259,N(OFFSET($O234:AG234,0,MAX(COLUMN($O234:AG234))-COLUMN($O234:AG234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AH1259,N(OFFSET($O234:AH234,0,MAX(COLUMN($O234:AH234))-COLUMN($O234:AH234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AI1259,N(OFFSET($O234:AI234,0,MAX(COLUMN($O234:AI234))-COLUMN($O234:AI234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AJ1259,N(OFFSET($O234:AJ234,0,MAX(COLUMN($O234:AJ234))-COLUMN($O234:AJ234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AK1259,N(OFFSET($O234:AK234,0,MAX(COLUMN($O234:AK234))-COLUMN($O234:AK234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AL1259,N(OFFSET($O234:AL234,0,MAX(COLUMN($O234:AL234))-COLUMN($O234:AL234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AM1259,N(OFFSET($O234:AM234,0,MAX(COLUMN($O234:AM234))-COLUMN($O234:AM234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AN1259,N(OFFSET($O234:AN234,0,MAX(COLUMN($O234:AN234))-COLUMN($O234:AN234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AO1259,N(OFFSET($O234:AO234,0,MAX(COLUMN($O234:AO234))-COLUMN($O234:AO234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AP1259,N(OFFSET($O234:AP234,0,MAX(COLUMN($O234:AP234))-COLUMN($O234:AP234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AQ1259,N(OFFSET($O234:AQ234,0,MAX(COLUMN($O234:AQ234))-COLUMN($O234:AQ234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AR1259,N(OFFSET($O234:AR234,0,MAX(COLUMN($O234:AR234))-COLUMN($O234:AR234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AS1259,N(OFFSET($O234:AS234,0,MAX(COLUMN($O234:AS234))-COLUMN($O234:AS234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AT1259,N(OFFSET($O234:AT234,0,MAX(COLUMN($O234:AT234))-COLUMN($O234:AT234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AU1259,N(OFFSET($O234:AU234,0,MAX(COLUMN($O234:AU234))-COLUMN($O234:AU234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AV1259,N(OFFSET($O234:AV234,0,MAX(COLUMN($O234:AV234))-COLUMN($O234:AV234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AW1259,N(OFFSET($O234:AW234,0,MAX(COLUMN($O234:AW234))-COLUMN($O234:AW234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AX1259,N(OFFSET($O234:AX234,0,MAX(COLUMN($O234:AX234))-COLUMN($O234:AX234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AY1259,N(OFFSET($O234:AY234,0,MAX(COLUMN($O234:AY234))-COLUMN($O234:AY234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:AZ1259,N(OFFSET($O234:AZ234,0,MAX(COLUMN($O234:AZ234))-COLUMN($O234:AZ234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BA1259,N(OFFSET($O234:BA234,0,MAX(COLUMN($O234:BA234))-COLUMN($O234:BA234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BB1259,N(OFFSET($O234:BB234,0,MAX(COLUMN($O234:BB234))-COLUMN($O234:BB234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BC1259,N(OFFSET($O234:BC234,0,MAX(COLUMN($O234:BC234))-COLUMN($O234:BC234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BD1259,N(OFFSET($O234:BD234,0,MAX(COLUMN($O234:BD234))-COLUMN($O234:BD234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BE1259,N(OFFSET($O234:BE234,0,MAX(COLUMN($O234:BE234))-COLUMN($O234:BE234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BF1259,N(OFFSET($O234:BF234,0,MAX(COLUMN($O234:BF234))-COLUMN($O234:BF234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BG1259,N(OFFSET($O234:BG234,0,MAX(COLUMN($O234:BG234))-COLUMN($O234:BG234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BH1259,N(OFFSET($O234:BH234,0,MAX(COLUMN($O234:BH234))-COLUMN($O234:BH234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BI1259,N(OFFSET($O234:BI234,0,MAX(COLUMN($O234:BI234))-COLUMN($O234:BI234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BJ1259,N(OFFSET($O234:BJ234,0,MAX(COLUMN($O234:BJ234))-COLUMN($O234:BJ234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BK1259,N(OFFSET($O234:BK234,0,MAX(COLUMN($O234:BK234))-COLUMN($O234:BK234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BL1259,N(OFFSET($O234:BL234,0,MAX(COLUMN($O234:BL234))-COLUMN($O234:BL234),1,1)))*$H1317","v":0},{"$f":"-SUMPRODUCT($O1259:BM1259,N(OFFSET($O234:BM234,0,MAX(COLUMN($O234:BM234))-COLUMN($O234:BM234),1,1)))*$H1317","v":0}]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1260:O1260,N(OFFSET($O235:O235,0,MAX(COLUMN($O235:O235))-COLUMN($O235:O235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:P1260,N(OFFSET($O235:P235,0,MAX(COLUMN($O235:P235))-COLUMN($O235:P235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:Q1260,N(OFFSET($O235:Q235,0,MAX(COLUMN($O235:Q235))-COLUMN($O235:Q235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:R1260,N(OFFSET($O235:R235,0,MAX(COLUMN($O235:R235))-COLUMN($O235:R235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:S1260,N(OFFSET($O235:S235,0,MAX(COLUMN($O235:S235))-COLUMN($O235:S235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:T1260,N(OFFSET($O235:T235,0,MAX(COLUMN($O235:T235))-COLUMN($O235:T235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:U1260,N(OFFSET($O235:U235,0,MAX(COLUMN($O235:U235))-COLUMN($O235:U235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:V1260,N(OFFSET($O235:V235,0,MAX(COLUMN($O235:V235))-COLUMN($O235:V235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:W1260,N(OFFSET($O235:W235,0,MAX(COLUMN($O235:W235))-COLUMN($O235:W235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:X1260,N(OFFSET($O235:X235,0,MAX(COLUMN($O235:X235))-COLUMN($O235:X235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:Y1260,N(OFFSET($O235:Y235,0,MAX(COLUMN($O235:Y235))-COLUMN($O235:Y235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:Z1260,N(OFFSET($O235:Z235,0,MAX(COLUMN($O235:Z235))-COLUMN($O235:Z235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AA1260,N(OFFSET($O235:AA235,0,MAX(COLUMN($O235:AA235))-COLUMN($O235:AA235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AB1260,N(OFFSET($O235:AB235,0,MAX(COLUMN($O235:AB235))-COLUMN($O235:AB235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AC1260,N(OFFSET($O235:AC235,0,MAX(COLUMN($O235:AC235))-COLUMN($O235:AC235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AD1260,N(OFFSET($O235:AD235,0,MAX(COLUMN($O235:AD235))-COLUMN($O235:AD235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AE1260,N(OFFSET($O235:AE235,0,MAX(COLUMN($O235:AE235))-COLUMN($O235:AE235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AF1260,N(OFFSET($O235:AF235,0,MAX(COLUMN($O235:AF235))-COLUMN($O235:AF235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AG1260,N(OFFSET($O235:AG235,0,MAX(COLUMN($O235:AG235))-COLUMN($O235:AG235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AH1260,N(OFFSET($O235:AH235,0,MAX(COLUMN($O235:AH235))-COLUMN($O235:AH235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AI1260,N(OFFSET($O235:AI235,0,MAX(COLUMN($O235:AI235))-COLUMN($O235:AI235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AJ1260,N(OFFSET($O235:AJ235,0,MAX(COLUMN($O235:AJ235))-COLUMN($O235:AJ235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AK1260,N(OFFSET($O235:AK235,0,MAX(COLUMN($O235:AK235))-COLUMN($O235:AK235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AL1260,N(OFFSET($O235:AL235,0,MAX(COLUMN($O235:AL235))-COLUMN($O235:AL235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AM1260,N(OFFSET($O235:AM235,0,MAX(COLUMN($O235:AM235))-COLUMN($O235:AM235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AN1260,N(OFFSET($O235:AN235,0,MAX(COLUMN($O235:AN235))-COLUMN($O235:AN235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AO1260,N(OFFSET($O235:AO235,0,MAX(COLUMN($O235:AO235))-COLUMN($O235:AO235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AP1260,N(OFFSET($O235:AP235,0,MAX(COLUMN($O235:AP235))-COLUMN($O235:AP235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AQ1260,N(OFFSET($O235:AQ235,0,MAX(COLUMN($O235:AQ235))-COLUMN($O235:AQ235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AR1260,N(OFFSET($O235:AR235,0,MAX(COLUMN($O235:AR235))-COLUMN($O235:AR235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AS1260,N(OFFSET($O235:AS235,0,MAX(COLUMN($O235:AS235))-COLUMN($O235:AS235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AT1260,N(OFFSET($O235:AT235,0,MAX(COLUMN($O235:AT235))-COLUMN($O235:AT235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AU1260,N(OFFSET($O235:AU235,0,MAX(COLUMN($O235:AU235))-COLUMN($O235:AU235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AV1260,N(OFFSET($O235:AV235,0,MAX(COLUMN($O235:AV235))-COLUMN($O235:AV235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AW1260,N(OFFSET($O235:AW235,0,MAX(COLUMN($O235:AW235))-COLUMN($O235:AW235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AX1260,N(OFFSET($O235:AX235,0,MAX(COLUMN($O235:AX235))-COLUMN($O235:AX235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AY1260,N(OFFSET($O235:AY235,0,MAX(COLUMN($O235:AY235))-COLUMN($O235:AY235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:AZ1260,N(OFFSET($O235:AZ235,0,MAX(COLUMN($O235:AZ235))-COLUMN($O235:AZ235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BA1260,N(OFFSET($O235:BA235,0,MAX(COLUMN($O235:BA235))-COLUMN($O235:BA235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BB1260,N(OFFSET($O235:BB235,0,MAX(COLUMN($O235:BB235))-COLUMN($O235:BB235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BC1260,N(OFFSET($O235:BC235,0,MAX(COLUMN($O235:BC235))-COLUMN($O235:BC235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BD1260,N(OFFSET($O235:BD235,0,MAX(COLUMN($O235:BD235))-COLUMN($O235:BD235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BE1260,N(OFFSET($O235:BE235,0,MAX(COLUMN($O235:BE235))-COLUMN($O235:BE235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BF1260,N(OFFSET($O235:BF235,0,MAX(COLUMN($O235:BF235))-COLUMN($O235:BF235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BG1260,N(OFFSET($O235:BG235,0,MAX(COLUMN($O235:BG235))-COLUMN($O235:BG235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BH1260,N(OFFSET($O235:BH235,0,MAX(COLUMN($O235:BH235))-COLUMN($O235:BH235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BI1260,N(OFFSET($O235:BI235,0,MAX(COLUMN($O235:BI235))-COLUMN($O235:BI235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BJ1260,N(OFFSET($O235:BJ235,0,MAX(COLUMN($O235:BJ235))-COLUMN($O235:BJ235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BK1260,N(OFFSET($O235:BK235,0,MAX(COLUMN($O235:BK235))-COLUMN($O235:BK235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BL1260,N(OFFSET($O235:BL235,0,MAX(COLUMN($O235:BL235))-COLUMN($O235:BL235),1,1)))*$H1318","v":0},{"$f":"-SUMPRODUCT($O1260:BM1260,N(OFFSET($O235:BM235,0,MAX(COLUMN($O235:BM235))-COLUMN($O235:BM235),1,1)))*$H1318","v":0}]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1261:O1261,N(OFFSET($O236:O236,0,MAX(COLUMN($O236:O236))-COLUMN($O236:O236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:P1261,N(OFFSET($O236:P236,0,MAX(COLUMN($O236:P236))-COLUMN($O236:P236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:Q1261,N(OFFSET($O236:Q236,0,MAX(COLUMN($O236:Q236))-COLUMN($O236:Q236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:R1261,N(OFFSET($O236:R236,0,MAX(COLUMN($O236:R236))-COLUMN($O236:R236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:S1261,N(OFFSET($O236:S236,0,MAX(COLUMN($O236:S236))-COLUMN($O236:S236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:T1261,N(OFFSET($O236:T236,0,MAX(COLUMN($O236:T236))-COLUMN($O236:T236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:U1261,N(OFFSET($O236:U236,0,MAX(COLUMN($O236:U236))-COLUMN($O236:U236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:V1261,N(OFFSET($O236:V236,0,MAX(COLUMN($O236:V236))-COLUMN($O236:V236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:W1261,N(OFFSET($O236:W236,0,MAX(COLUMN($O236:W236))-COLUMN($O236:W236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:X1261,N(OFFSET($O236:X236,0,MAX(COLUMN($O236:X236))-COLUMN($O236:X236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:Y1261,N(OFFSET($O236:Y236,0,MAX(COLUMN($O236:Y236))-COLUMN($O236:Y236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:Z1261,N(OFFSET($O236:Z236,0,MAX(COLUMN($O236:Z236))-COLUMN($O236:Z236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AA1261,N(OFFSET($O236:AA236,0,MAX(COLUMN($O236:AA236))-COLUMN($O236:AA236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AB1261,N(OFFSET($O236:AB236,0,MAX(COLUMN($O236:AB236))-COLUMN($O236:AB236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AC1261,N(OFFSET($O236:AC236,0,MAX(COLUMN($O236:AC236))-COLUMN($O236:AC236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AD1261,N(OFFSET($O236:AD236,0,MAX(COLUMN($O236:AD236))-COLUMN($O236:AD236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AE1261,N(OFFSET($O236:AE236,0,MAX(COLUMN($O236:AE236))-COLUMN($O236:AE236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AF1261,N(OFFSET($O236:AF236,0,MAX(COLUMN($O236:AF236))-COLUMN($O236:AF236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AG1261,N(OFFSET($O236:AG236,0,MAX(COLUMN($O236:AG236))-COLUMN($O236:AG236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AH1261,N(OFFSET($O236:AH236,0,MAX(COLUMN($O236:AH236))-COLUMN($O236:AH236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AI1261,N(OFFSET($O236:AI236,0,MAX(COLUMN($O236:AI236))-COLUMN($O236:AI236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AJ1261,N(OFFSET($O236:AJ236,0,MAX(COLUMN($O236:AJ236))-COLUMN($O236:AJ236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AK1261,N(OFFSET($O236:AK236,0,MAX(COLUMN($O236:AK236))-COLUMN($O236:AK236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AL1261,N(OFFSET($O236:AL236,0,MAX(COLUMN($O236:AL236))-COLUMN($O236:AL236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AM1261,N(OFFSET($O236:AM236,0,MAX(COLUMN($O236:AM236))-COLUMN($O236:AM236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AN1261,N(OFFSET($O236:AN236,0,MAX(COLUMN($O236:AN236))-COLUMN($O236:AN236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AO1261,N(OFFSET($O236:AO236,0,MAX(COLUMN($O236:AO236))-COLUMN($O236:AO236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AP1261,N(OFFSET($O236:AP236,0,MAX(COLUMN($O236:AP236))-COLUMN($O236:AP236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AQ1261,N(OFFSET($O236:AQ236,0,MAX(COLUMN($O236:AQ236))-COLUMN($O236:AQ236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AR1261,N(OFFSET($O236:AR236,0,MAX(COLUMN($O236:AR236))-COLUMN($O236:AR236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AS1261,N(OFFSET($O236:AS236,0,MAX(COLUMN($O236:AS236))-COLUMN($O236:AS236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AT1261,N(OFFSET($O236:AT236,0,MAX(COLUMN($O236:AT236))-COLUMN($O236:AT236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AU1261,N(OFFSET($O236:AU236,0,MAX(COLUMN($O236:AU236))-COLUMN($O236:AU236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AV1261,N(OFFSET($O236:AV236,0,MAX(COLUMN($O236:AV236))-COLUMN($O236:AV236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AW1261,N(OFFSET($O236:AW236,0,MAX(COLUMN($O236:AW236))-COLUMN($O236:AW236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AX1261,N(OFFSET($O236:AX236,0,MAX(COLUMN($O236:AX236))-COLUMN($O236:AX236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AY1261,N(OFFSET($O236:AY236,0,MAX(COLUMN($O236:AY236))-COLUMN($O236:AY236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:AZ1261,N(OFFSET($O236:AZ236,0,MAX(COLUMN($O236:AZ236))-COLUMN($O236:AZ236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BA1261,N(OFFSET($O236:BA236,0,MAX(COLUMN($O236:BA236))-COLUMN($O236:BA236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BB1261,N(OFFSET($O236:BB236,0,MAX(COLUMN($O236:BB236))-COLUMN($O236:BB236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BC1261,N(OFFSET($O236:BC236,0,MAX(COLUMN($O236:BC236))-COLUMN($O236:BC236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BD1261,N(OFFSET($O236:BD236,0,MAX(COLUMN($O236:BD236))-COLUMN($O236:BD236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BE1261,N(OFFSET($O236:BE236,0,MAX(COLUMN($O236:BE236))-COLUMN($O236:BE236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BF1261,N(OFFSET($O236:BF236,0,MAX(COLUMN($O236:BF236))-COLUMN($O236:BF236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BG1261,N(OFFSET($O236:BG236,0,MAX(COLUMN($O236:BG236))-COLUMN($O236:BG236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BH1261,N(OFFSET($O236:BH236,0,MAX(COLUMN($O236:BH236))-COLUMN($O236:BH236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BI1261,N(OFFSET($O236:BI236,0,MAX(COLUMN($O236:BI236))-COLUMN($O236:BI236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BJ1261,N(OFFSET($O236:BJ236,0,MAX(COLUMN($O236:BJ236))-COLUMN($O236:BJ236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BK1261,N(OFFSET($O236:BK236,0,MAX(COLUMN($O236:BK236))-COLUMN($O236:BK236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BL1261,N(OFFSET($O236:BL236,0,MAX(COLUMN($O236:BL236))-COLUMN($O236:BL236),1,1)))*$H1319","v":0},{"$f":"-SUMPRODUCT($O1261:BM1261,N(OFFSET($O236:BM236,0,MAX(COLUMN($O236:BM236))-COLUMN($O236:BM236),1,1)))*$H1319","v":0}]
[null,null,null,{"$f":"\"Total \"&D1294","v":"Total Perm Tax Diff Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1295:O1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1295:AU1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Normalization, Pre-Tax",null,null,null,{"$f":"H1294","v":"Tax Rate"}]
[null,null,{"$f":"C1323+1","v":1},{"$f":"INDEX(D$64:D$88,$C1324,1)","v":"Capital Costs"},"Capital",4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O1324:BM1324,$O$12:$BM$12)","v":0},{"$f":"SUM(O1324:BM1324)","v":0},null,null,{"$f":"(O1266+O1295)/(1-$H1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1266+AU1295)/(1-$H1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1324+1","v":2},"O&M","Operating Expense",2,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O1325:BM1325,$O$12:$BM$12)","v":0},{"$f":"SUM(O1325:BM1325)","v":0},null,null,{"$f":"(O1267+O1296)/(1-$H1325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1267+AU1296)/(1-$H1325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1268+O1297)/(1-$H1326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1268+AU1297)/(1-$H1326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"…","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1269+O1298)/(1-$H1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1269+AU1298)/(1-$H1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1270+O1299)/(1-$H1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1270+AU1299)/(1-$H1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1271+O1300)/(1-$H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1271+AU1300)/(1-$H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1272+O1301)/(1-$H1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1272+AU1301)/(1-$H1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1273+O1302)/(1-$H1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1273+AU1302)/(1-$H1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1274+O1303)/(1-$H1332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1274+AU1303)/(1-$H1332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1275+O1304)/(1-$H1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1275+AU1304)/(1-$H1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1276+O1305)/(1-$H1334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1276+AU1305)/(1-$H1334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1277+O1306)/(1-$H1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1277+AU1306)/(1-$H1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1278+O1307)/(1-$H1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1278+AU1307)/(1-$H1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1279+O1308)/(1-$H1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1279+AU1308)/(1-$H1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1280+O1309)/(1-$H1338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1280+AU1309)/(1-$H1338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1281+O1310)/(1-$H1339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1281+AU1310)/(1-$H1339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1282+O1311)/(1-$H1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1282+AU1311)/(1-$H1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1283+O1312)/(1-$H1341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1283+AU1312)/(1-$H1341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1284+O1313)/(1-$H1342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1284+AU1313)/(1-$H1342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1285+O1314)/(1-$H1343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1285+AU1314)/(1-$H1343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1286+O1315)/(1-$H1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1286+AU1315)/(1-$H1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1287+O1316)/(1-$H1345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1287+AU1316)/(1-$H1345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1288+O1317)/(1-$H1346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1288+AU1317)/(1-$H1346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1289+O1318)/(1-$H1347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1289+AU1318)/(1-$H1347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"…","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1290+O1319)/(1-$H1348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1290+AU1319)/(1-$H1348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1323","v":"Total ITC Normalization, Pre-Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1324:O1348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1324:AU1348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"lookups","index":4,"n_rows":110,"n_cols":73,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["Staff's Tenth Data Request"]
["Request No. 12"]
["Attachment 1 of 1"]
["Tab 5 of 5"]
[null,null,"LOOKUP TABLES"]
[]
[]
[null,null,"DEPRECIABLE LIFE"]
[null,null,"Capital Class","Book","Tax"]
[null,null,"Solar",30,5]
[null,null,"Solar, (Gen-tie, Switchyard)",30,15]
[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,"Combustion Turbine Capital Spare Parts",9,20]
[null,null,"Gas Turbine Production",40,20]
[null,null,"Nuclear Production",{"$f":"2054-2020","v":34},15]
[null,null,"Transmission, Substation",44,15]
[null,null,"Transmission, Lines",55,15]
[null,null,"Transmission, Clearing",65,20]
[null,null,"Transmission, Easements",100,67]
[null,null,"Distribution, Substation",51,20]
[null,null,"Distribution, Lines",57,20]
[null,null,"Distribution, Clearing",65,20]
[null,null,"Battery, Standalone",10,5]
[null,null,"Battery, with Solar",10,5]
[null,null,"Communications",7,7]
[null,null,"Fiber Optics",20,7]
[null,null,"Real, Office Buildings",55,39]
[null,null,"Real, Stores",7,7]
[null,null,"Real, Office Furniture",7,7]
[null,null,"Automobiles",6,5]
[null,null,"Light Trucks",9,5]
[null,null,"Heavy Trucks",13,5]
[null,null,"Information, Mainframe",5,5]
[null,null,"Information, PC",3,5]
[null,null,"Office Access",5,7]
[null,null,"Office Equipment",7,7]
[null,null,"Office, Duplicating",7,5]
[null,null,"EV Charging Equipment",10,5]
[null,null,"user 2",30,20]
[null,null,"user 3",30,20]
[null,null,"user 4",30,20]
[null,null,"user 5",30,20]
[]
[]
[]
[null,null,"TAX DEPRECIATION SCHEDULES"]
[]
[null,null,"LIFE","sum",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68]
[null,null,1,{"$f":"SUM(F54:BU54)","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,0.20,0.32,0.192,0.1152,0.1152,{"$f":"1-SUM(F55:J55)","v":0.057600000000000096},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,1,null,0.1429,0.24490000000000001,0.1749,0.1249,0.089300000000000004,0.089200000000000002,0.089300000000000004,{"$f":"1-SUM(F56:L56)","v":0.044599999999999862},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,1,null,0.10,0.18,0.14399999999999999,0.1152,0.092200000000000004,0.073700000000000002,0.065500000000000003,0.065500000000000003,0.065600000000000006,0.065500000000000003,{"$f":"1-SUM(F57:O57)","v":0.032800000000000051},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,1.0000000000000004,null,0.05,0.095,0.085500000000000007,0.076999999999999999,0.0693,0.062300000000000001,0.059000000000000004,0.059000000000000004,0.0591,0.059000000000000004,0.0591,0.059000000000000004,0.0591,0.059000000000000004,0.0591,0.029499999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,1.0000000000000002,null,0.0375,0.072190000000000004,0.066769999999999996,0.061769999999999999,0.05713,0.052850000000000001,0.04888,0.045220000000000003,0.04462,0.044609999999999997,0.04462,0.044609999999999997,0.04462,0.044609999999999997,0.04462,0.044609999999999997,0.04462,0.044609999999999997,0.04462,0.044609999999999997,0.02231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,1,null,{"$f":"(12.5-6)*0.00214","v":0.013910000000000001},{"$f":"0.02564","v":0.02564},0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,0.02564,{"$f":"1-SUM(F60:AR60)","v":0.011770000000000058},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,1,null,0.007463,{"$f":"0.014925","v":0.014925000000000001},0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,{"$f":"0.014925","v":0.014925000000000001},0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,0.014925000000000001,{"$f":"1-SUM(F61:BT61)","v":0.0074870000000007986}]
[null,null,"custom 1",0]
[null,null,"custom 2",0]
[null,null,"custom 3",0]
[null,null,"custom 4",0]
[null,null,"custom 5",0]
[null,null,"custom 6",0]
[null,null,"custom 7",0]
[null,null,"custom 8",0]
[null,null,"custom 9",0]
[null,null,"custom 10",0]
[]
[]
[null,null,"INFLATION TABLES"]
[]
[null,null,"RATE","mean",null,2016,{"$f":"F76+1","v":2017},{"$f":"G76+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS76+1","v":2082},{"$f":"BT76+1","v":2083}]
[null,null,0,{"$f":"AVERAGE(F77:BU77)","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,0.01,{"$f":"GEOMEAN(F78:AI78)","v":0.01},null,{"$f":"$C78","v":0.01},{"$f":"$C78","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$C78","v":0.01},0.01,0.01]
[null,null,0.015,0.015,null,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015,0.015]
[null,null,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,0.025,0.025,null,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,0.025,{"$f":"$C81","v":0.025},0.025,0.025,0.025]
[null,null,0.03,0.03,null,0.03,{"$f":"$C82","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,0.035000000000000003,0.035000000000000003,null,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003,0.035000000000000003]
[]
[null,null,"custom 1",{"$f":"GEOMEAN(F85:AI85)","v":0.01},null,0.01,{"$f":"F85","v":0.01},{"$f":"G85","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,{"$f":"BS85","v":0.01},{"$f":"BT85","v":0.01}]
[null,null,"custom 2",{"$f":"GEOMEAN(F86:AI86)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"custom 3",{"$f":"GEOMEAN(F87:AI87)","v":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}]